{"text_format":"1","workbook":"xlsx","n_sheets":69,"sheets":["Sheet1","Book_to_tax_Recon","Summary","Summary (check)","ARAM Calc Explanation","3010","3020","3030","311","3500","3740","375","3760","3761","3762","376G","378","3781","379","3791","3800","3801","3802","380G","381","3811","382","3821","383","3831","384","385","3851","387","389","389A","390","390A","3910","3912","3913","3914","391A","391S","3920","3921","3922","3923","3924","393","394","395","396","397","398","398A","399","PIVOT","CY_Report (original)","cy_tax_basis","CY_Report","Forecast (original)","Forecast","FERC Code upd","New Calc","Plant Balance","ACCUM DEPR (original)","ACCUM DEPR","CFG Repairs Adj"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":4,"defined_names":294,"comments":4,"pivot_tables":2},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":4,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":47,"n_cols":6,"rows_kept":47,"cut":false,"hidden":true,"merged":[]}
["Tabs",null,null,"FERC Code"]
[311,{"$f":"IF(LEN(A2)=3,A2&\"0\",TEXT(A2,0))","v":"3110"},{"$f":"VLOOKUP(B2,D:D,1,0)","v":{"$error":"#N/A"}},"3010",{"$f":"VLOOKUP(D2,B:B,1,0)","v":{"$error":"#N/A"}},"new"]
[375,{"$f":"IF(LEN(A3)=3,A3&\"0\",TEXT(A3,0))","v":"3750"},{"$f":"VLOOKUP(B3,D:D,1,0)","v":"3750"},"3020",{"$f":"VLOOKUP(D3,B:B,1,0)","v":{"$error":"#N/A"}},"new"]
[null,null,null,"3030",null,"new"]
[3761,"3761",{"$f":"VLOOKUP(B5,D:D,1,0)","v":"3761"},"3500",{"$f":"VLOOKUP(D5,B:B,1,0)","v":{"$error":"#N/A"}},"new"]
[3762,"3762","3762","3740",{"$error":"#N/A"},"new"]
["376G","376G","376G","3750","3750"]
[378,"3780","3780","3760",{"$error":"#N/A"},"new"]
[379,"3790","3790","3761","3761"]
[3801,"3801","3801","3762","3762"]
[3802,"3802","3802","3780","3780"]
["380G","380G","380G","3781",{"$error":"#N/A"},"new"]
[381,"3810","3810","3790","3790"]
[382,"3820","3820","3791",{"$error":"#N/A"},"new"]
[383,"3830","3830","3800",{"$error":"#N/A"},"new"]
[384,"3840","3840","3801","3801"]
[385,"3850","3850","3802","3802"]
[387,"3870","3870","3810","3810"]
[389,"3890",{"$error":"#N/A"},"3811",{"$error":"#N/A"},"new"]
[390,"3900","3900","3820","3820"]
[3910,"3910","3910","3821",{"$error":"#N/A"},"new"]
[3912,"3912",{"$error":"#N/A"},"3830","3830"]
[3913,"3913","3913","3831",{"$error":"#N/A"},"new"]
[3914,"3914","3914","3840","3840"]
["391S","391S","391S","3850","3850"]
[3921,"3921","3921","3851",{"$error":"#N/A"},"new"]
[3922,"3922","3922","3870","3870"]
[3923,"3923","3923","3900","3900"]
[3924,"3924",{"$error":"#N/A"},"3910","3910"]
[393,"3930",{"$error":"#N/A"},"3913","3913"]
[394,"3940","3940","3914","3914"]
[395,"3950",{"$error":"#N/A"},"3920",{"$error":"#N/A"},"new"]
[396,"3960","3960","3921","3921"]
[397,"3970","3970","3922","3922"]
[398,"3980","3980","3923","3923"]
[399,"3990",{"$error":"#N/A"},"3940","3940"]
[null,null,null,"3960","3960"]
[null,null,null,"3970","3970"]
[null,null,null,"3971",{"$error":"#N/A"},"new"]
[null,null,null,"3980","3980"]
[null,null,null,"376G","376G"]
[null,null,null,"380G","380G"]
[null,null,null,"389A",{"$error":"#N/A"},"new"]
[null,null,null,"390A",{"$error":"#N/A"},"new"]
[null,null,null,"391A",{"$error":"#N/A"},"new"]
[null,null,null,"391S","391S"]
[null,null,null,"398A",{"$error":"#N/A"},"new"]

{"sheet":"Book_to_tax_Recon","index":1,"n_rows":40,"n_cols":4,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[]
["CFG (12/31/2017)"]
["Plant Balance ",108566233.19000003]
[" - Land and other non depreciable items",-228653.59]
[" - repairs basis adjustment",-1658176.03]
["Net Book Basis",null,{"$f":"+B3+B4+B5","v":106679403.57000002}]
[]
[]
["Total Accumulated Plant Depr",-26935814.119999997]
[" - Land and other non depreciable items",1318.13]
[" - repairs accum depr adjustment",202002.59]
["Net Accum Depr",null,{"$f":"+B9+B10+B11","v":-26732493.399999999}]
[]
["Net Book Value",null,null,{"$f":"+C6+C12","v":79946910.170000017}]
[]
[]
[]
["Tax Basis",108191518.01000004]
[" - Land and other non depreciable items",-46456.12]
[" - Tax Repairs",-594932.93000000005]
[null,null,{"$f":"SUM(B18:B20)","v":107550128.96000002}]
[]
[]
["Accumulated Tax Reserve",-44649262.079999998]
[" - Land and other non depreciable items",0]
[" - Bonus Depreciation",-36521840.810000002]
[null,null,{"$f":"+B24+B26","v":-81171102.890000001}]
[]
["Net Tax Value",null,null,{"$f":"+C21+C27","v":26379026.070000023}]
[]
["Net Book - Net Tax",null,null,{"$f":"+D14-D29","v":53567884.099999994}]
["Rate Diff",null,null,0.1323]
[null,null,null,{"$f":"+D31*D32","v":7087031.0664299997}]
[]
[]
["Summary of Book Basis Items Not Included "]
[" - Land and other non depreciable items",null,null,{"$f":"-B4-B10","v":227335.46}]
[" - Tax Repairs",null,null,{"$f":"-B5-B11","v":1456173.44}]
[" - Cost of Removal",null,null,-4917564.55]
["Total",null,null,{"$f":"SUM(D37:D39)","v":-3234055.65}]

{"sheet":"Summary","index":2,"n_rows":61,"n_cols":87,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
["Book Rollforward :  ",null,null,null,null,null,null,"FED Rate","FBOS","State Rate"]
["FAS Data 2017 :    ",null,null,null,null,"Historical Tax Rate",{"$f":"+H2+I2+J2","v":0.38574999999999998},0.35,{"$f":"-+H2*+J2","v":-1.925E-2},5.5E-2]
["FAS Data 2018+ :  ",null,null,null,null,"Current Tax Rate",{"$f":"+H3+I3+J3","v":0.25345000000000001},0.21,{"$f":"-+H3*+J3","v":-1.155E-2},5.5E-2]
[]
[]
[]
["FERC Account","Description","Note","Amortization/Reduction to Tax"]
[null,null,null,"Total",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["3010",{"$f":"'[3]Plant Balance'!B11","v":"Franchises & Consents"},null,{"$f":"SUM(E9:CI9)","v":0},{"$f":"INDIRECT($A9&\"!E493\")","v":0},{"$f":"INDIRECT($A9&\"!F493\")","v":0},{"$f":"INDIRECT($A9&\"!G493\")","v":0},{"$f":"INDIRECT($A9&\"!H493\")","v":0},{"$f":"INDIRECT($A9&\"!I493\")","v":0},{"$f":"INDIRECT($A9&\"!J493\")","v":0},{"$f":"INDIRECT($A9&\"!K493\")","v":0},{"$f":"INDIRECT($A9&\"!L493\")","v":0},{"$f":"INDIRECT($A9&\"!M493\")","v":0},{"$f":"INDIRECT($A9&\"!N493\")","v":0},{"$f":"INDIRECT($A9&\"!O493\")","v":0},{"$f":"INDIRECT($A9&\"!P493\")","v":0},{"$f":"INDIRECT($A9&\"!Q493\")","v":0},{"$f":"INDIRECT($A9&\"!R493\")","v":0},{"$f":"INDIRECT($A9&\"!S493\")","v":0},{"$f":"INDIRECT($A9&\"!T493\")","v":0},{"$f":"INDIRECT($A9&\"!U493\")","v":0},{"$f":"INDIRECT($A9&\"!V493\")","v":0},{"$f":"INDIRECT($A9&\"!W493\")","v":0},{"$f":"INDIRECT($A9&\"!X493\")","v":0},{"$f":"INDIRECT($A9&\"!Y493\")","v":0},{"$f":"INDIRECT($A9&\"!Z493\")","v":0},{"$f":"INDIRECT($A9&\"!aa493\")","v":0},{"$f":"INDIRECT($A9&\"!ab493\")","v":0},{"$f":"INDIRECT($A9&\"!ac493\")","v":0},{"$f":"INDIRECT($A9&\"!ad493\")","v":0},{"$f":"INDIRECT($A9&\"!ae493\")","v":0},{"$f":"INDIRECT($A9&\"!af493\")","v":0},{"$f":"INDIRECT($A9&\"!ag493\")","v":0},{"$f":"INDIRECT($A9&\"!AH493\")","v":0},{"$f":"INDIRECT($A9&\"!aI493\")","v":0},{"$f":"INDIRECT($A9&\"!AJ493\")","v":0},{"$f":"INDIRECT($A9&\"!AK493\")","v":0},{"$f":"INDIRECT($A9&\"!AL493\")","v":0},{"$f":"INDIRECT($A9&\"!AM493\")","v":0},{"$f":"INDIRECT($A9&\"!AN493\")","v":0},{"$f":"INDIRECT($A9&\"!AO493\")","v":0},{"$f":"INDIRECT($A9&\"!AP493\")","v":0},{"$f":"INDIRECT($A9&\"!AQ493\")","v":0},{"$f":"INDIRECT($A9&\"!AR493\")","v":0},{"$f":"INDIRECT($A9&\"!AS493\")","v":0},{"$f":"INDIRECT($A9&\"!AT493\")","v":0},{"$f":"INDIRECT($A9&\"!AU493\")","v":0},{"$f":"INDIRECT($A9&\"!AV493\")","v":0},{"$f":"INDIRECT($A9&\"!AW493\")","v":0},{"$f":"INDIRECT($A9&\"!AX493\")","v":0},{"$f":"INDIRECT($A9&\"!AY493\")","v":0},{"$f":"INDIRECT($A9&\"!AZ493\")","v":0},{"$f":"INDIRECT($A9&\"!BA493\")","v":0},{"$f":"INDIRECT($A9&\"!BB493\")","v":0},{"$f":"INDIRECT($A9&\"!BC493\")","v":0},{"$f":"INDIRECT($A9&\"!BD493\")","v":0},{"$f":"INDIRECT($A9&\"!BE493\")","v":0},{"$f":"INDIRECT($A9&\"!BF493\")","v":0},{"$f":"INDIRECT($A9&\"!BG493\")","v":0},{"$f":"INDIRECT($A9&\"!BH493\")","v":0},{"$f":"INDIRECT($A9&\"!BI493\")","v":0},{"$f":"INDIRECT($A9&\"!BJ493\")","v":0},{"$f":"INDIRECT($A9&\"!BK493\")","v":0},{"$f":"INDIRECT($A9&\"!BL493\")","v":0},{"$f":"INDIRECT($A9&\"!BM493\")","v":0},{"$f":"INDIRECT($A9&\"!BN493\")","v":0},{"$f":"INDIRECT($A9&\"!BO493\")","v":0},{"$f":"INDIRECT($A9&\"!BP493\")","v":0},{"$f":"INDIRECT($A9&\"!BQ493\")","v":0},{"$f":"INDIRECT($A9&\"!BR493\")","v":0},{"$f":"INDIRECT($A9&\"!BS493\")","v":0},{"$f":"INDIRECT($A9&\"!BT493\")","v":0},{"$f":"INDIRECT($A9&\"!BU493\")","v":0},{"$f":"INDIRECT($A9&\"!BV493\")","v":0},{"$f":"INDIRECT($A9&\"!BW493\")","v":0},{"$f":"INDIRECT($A9&\"!BX493\")","v":0},{"$f":"INDIRECT($A9&\"!BY493\")","v":0},{"$f":"INDIRECT($A9&\"!BZ493\")","v":0},{"$f":"INDIRECT($A9&\"!CA493\")","v":0},{"$f":"INDIRECT($A9&\"!CB493\")","v":0},{"$f":"INDIRECT($A9&\"!CC493\")","v":0},{"$f":"INDIRECT($A9&\"!CD493\")","v":0},{"$f":"INDIRECT($A9&\"!CE493\")","v":0},{"$f":"INDIRECT($A9&\"!CF493\")","v":0},{"$f":"INDIRECT($A9&\"!CG493\")","v":0},{"$f":"INDIRECT($A9&\"!CH493\")","v":0},{"$f":"INDIRECT($A9&\"!CI493\")","v":0}]
["3020",{"$f":"'[3]Plant Balance'!B12","v":"Misc Intangible Plant"},null,{"$f":"SUM(E10:CI10)","v":153.54774989390012},{"$f":"INDIRECT($A10&\"!E493\")","v":56.048439226811269},{"$f":"INDIRECT($A10&\"!F493\")","v":56.048439226811269},{"$f":"INDIRECT($A10&\"!G493\")","v":41.450871440277595},{"$f":"INDIRECT($A10&\"!H493\")","v":0},{"$f":"INDIRECT($A10&\"!I493\")","v":0},{"$f":"INDIRECT($A10&\"!J493\")","v":0},{"$f":"INDIRECT($A10&\"!K493\")","v":0},{"$f":"INDIRECT($A10&\"!L493\")","v":0},{"$f":"INDIRECT($A10&\"!M493\")","v":0},{"$f":"INDIRECT($A10&\"!N493\")","v":0},{"$f":"INDIRECT($A10&\"!O493\")","v":0},{"$f":"INDIRECT($A10&\"!P493\")","v":0},{"$f":"INDIRECT($A10&\"!Q493\")","v":0},{"$f":"INDIRECT($A10&\"!R493\")","v":0},{"$f":"INDIRECT($A10&\"!S493\")","v":0},{"$f":"INDIRECT($A10&\"!T493\")","v":0},{"$f":"INDIRECT($A10&\"!U493\")","v":0},{"$f":"INDIRECT($A10&\"!V493\")","v":0},{"$f":"INDIRECT($A10&\"!W493\")","v":0},{"$f":"INDIRECT($A10&\"!X493\")","v":0},{"$f":"INDIRECT($A10&\"!Y493\")","v":0},{"$f":"INDIRECT($A10&\"!Z493\")","v":0},{"$f":"INDIRECT($A10&\"!aa493\")","v":0},{"$f":"INDIRECT($A10&\"!ab493\")","v":0},{"$f":"INDIRECT($A10&\"!ac493\")","v":0},{"$f":"INDIRECT($A10&\"!ad493\")","v":0},{"$f":"INDIRECT($A10&\"!ae493\")","v":0},{"$f":"INDIRECT($A10&\"!af493\")","v":0},{"$f":"INDIRECT($A10&\"!ag493\")","v":0},{"$f":"INDIRECT($A10&\"!AH493\")","v":0},{"$f":"INDIRECT($A10&\"!aI493\")","v":0},{"$f":"INDIRECT($A10&\"!AJ493\")","v":0},{"$f":"INDIRECT($A10&\"!AK493\")","v":0},{"$f":"INDIRECT($A10&\"!AL493\")","v":0},{"$f":"INDIRECT($A10&\"!AM493\")","v":0},{"$f":"INDIRECT($A10&\"!AN493\")","v":0},{"$f":"INDIRECT($A10&\"!AO493\")","v":0},{"$f":"INDIRECT($A10&\"!AP493\")","v":0},{"$f":"INDIRECT($A10&\"!AQ493\")","v":0},{"$f":"INDIRECT($A10&\"!AR493\")","v":0},{"$f":"INDIRECT($A10&\"!AS493\")","v":0},{"$f":"INDIRECT($A10&\"!AT493\")","v":0},{"$f":"INDIRECT($A10&\"!AU493\")","v":0},{"$f":"INDIRECT($A10&\"!AV493\")","v":0},{"$f":"INDIRECT($A10&\"!AW493\")","v":0},{"$f":"INDIRECT($A10&\"!AX493\")","v":0},{"$f":"INDIRECT($A10&\"!AY493\")","v":0},{"$f":"INDIRECT($A10&\"!AZ493\")","v":0},{"$f":"INDIRECT($A10&\"!BA493\")","v":0},{"$f":"INDIRECT($A10&\"!BB493\")","v":0},{"$f":"INDIRECT($A10&\"!BC493\")","v":0},{"$f":"INDIRECT($A10&\"!BD493\")","v":0},{"$f":"INDIRECT($A10&\"!BE493\")","v":0},{"$f":"INDIRECT($A10&\"!BF493\")","v":0},{"$f":"INDIRECT($A10&\"!BG493\")","v":0},{"$f":"INDIRECT($A10&\"!BH493\")","v":0},{"$f":"INDIRECT($A10&\"!BI493\")","v":0},{"$f":"INDIRECT($A10&\"!BJ493\")","v":0},{"$f":"INDIRECT($A10&\"!BK493\")","v":0},{"$f":"INDIRECT($A10&\"!BL493\")","v":0},{"$f":"INDIRECT($A10&\"!BM493\")","v":0},{"$f":"INDIRECT($A10&\"!BN493\")","v":0},{"$f":"INDIRECT($A10&\"!BO493\")","v":0},{"$f":"INDIRECT($A10&\"!BP493\")","v":0},{"$f":"INDIRECT($A10&\"!BQ493\")","v":0},{"$f":"INDIRECT($A10&\"!BR493\")","v":0},{"$f":"INDIRECT($A10&\"!BS493\")","v":0},{"$f":"INDIRECT($A10&\"!BT493\")","v":0},{"$f":"INDIRECT($A10&\"!BU493\")","v":0},{"$f":"INDIRECT($A10&\"!BV493\")","v":0},{"$f":"INDIRECT($A10&\"!BW493\")","v":0},{"$f":"INDIRECT($A10&\"!BX493\")","v":0},{"$f":"INDIRECT($A10&\"!BY493\")","v":0},{"$f":"INDIRECT($A10&\"!BZ493\")","v":0},{"$f":"INDIRECT($A10&\"!CA493\")","v":0},{"$f":"INDIRECT($A10&\"!CB493\")","v":0},{"$f":"INDIRECT($A10&\"!CC493\")","v":0},{"$f":"INDIRECT($A10&\"!CD493\")","v":0},{"$f":"INDIRECT($A10&\"!CE493\")","v":0},{"$f":"INDIRECT($A10&\"!CF493\")","v":0},{"$f":"INDIRECT($A10&\"!CG493\")","v":0},{"$f":"INDIRECT($A10&\"!CH493\")","v":0},{"$f":"INDIRECT($A10&\"!CI493\")","v":0}]
[311,"Liquefied Petroleum Gas Equip",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3500",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3740,"Land and Land Rights",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[375,"Structures & Improvements",null,16675.69465647954,13.462022141284917,13.46202214128491,13.46202214128491,19.171180974336465,37.278721486732174,298.63386569600868,601.21953397519815,601.42762426336617,630.27056537286728,654.71438252264818,667.50988311231288,757.22916936941863,832.22021979091687,942.55189146656721,948.31399074003912,964.30134861390684,964.29879930754794,992.8264580462519,633.50305314087746,490.5323914406751,489.30543224928596,474.81849728453386,465.05646998730066,464.12105997747511,464.11560357189893,450.31919041593488,287.01003740691402,283.46205557789511,280.70749379327361,292.27730569201356,291.21898399338085,291.21898399338085,291.21898399338085,280.09685300619032,275.90136415105985,174.61159334862566,37.802927414330668,6.042674879134962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3760","Mains",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761","Mains Plastic",null,1832953.1418131222,22139.560931322045,24135.24796619299,27344.962465956531,37366.781186698019,48720.950244912849,54813.971523495973,60711.061055836268,64708.652910939432,65845.550505396619,65845.550505396619,65845.550505396619,65845.550505396619,65845.550505396619,65845.550505396604,65924.6079562222,68411.967710942554,70461.545656922099,72081.158264990037,75845.433794177225,78337.655809628515,61803.415711272472,59360.737988439905,57622.905292333853,54669.168402332725,47609.533323375021,39798.177990338198,35378.65630982427,32241.15772099025,29835.368285166864,27659.903423969976,27659.903423969983,26391.653322943897,24257.049794845487,21787.70670616088,19974.745521475357,19219.13798189193,16168.58036289267,14631.400230901112,12891.167449469365,11552.464793497318,9883.1317265490143,7727.3215775677736,5566.8685404795569,2846.7509294110059,339.374492406954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762","Mains Steel",null,1019474.0973269995,38443.034173562104,39367.6762275621,42721.821238562108,45673.970053562094,49537.620886562072,49747.873369562076,49902.670984562079,50141.625952562084,50141.619337562093,50141.623306562076,50141.62066056209,50141.621983562087,50141.625952562099,50141.618014562089,51144.031300562106,53169.85255956211,48088.782888821974,41908.359378989371,35987.135022806571,35874.176094999282,33460.887978980463,25188.572355075077,16252.276883697872,8918.9304793992724,2254.8867861791573,796.63364841897987,43.549807638302283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["376G","Mains Plastic - GRIP",null,1533847.1116818797,88.158394661222161,943.09939908987326,2443.7005823531235,4488.9444032848705,7039.6927890177949,8642.8281797345498,8824.055635936862,8824.0595477560873,8824.0754252598563,8824.054317925571,8824.0703175336748,8824.1204642014272,8824.0872582674619,8824.0925049621364,8896.7951240630573,15396.154041770616,24745.654117763559,37339.303870792835,54737.143467585076,67940.925800347468,74688.007065510377,74688.007065510392,74688.007065510392,74688.007065510392,74688.007065510392,74688.007065510406,74688.007065510392,74688.007065510392,74688.007065510392,74688.007065510392,74688.007065510406,74688.007065510421,74688.007065510421,72810.715243616476,64842.3028596191,53981.462549971046,38983.466476896298,21562.604087200463,7427.4529706344583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[378,"M&R Station Equip-General",null,121321.6176690001,2965.530899409976,3265.6302480880258,3721.4006815563216,4252.3448936090663,4647.5620118435454,5178.4253730785622,5694.9148255179043,5815.0343439069957,5822.1613464040738,4461.1450271850536,3637.5383303790618,3478.1828783991768,3365.5670125428737,3280.5913104299875,3233.2611732161563,2908.7027244017645,2723.1492840493993,3175.6395186879263,3784.5476355315882,4587.265408443096,5370.9872526242161,5336.6537090449456,5299.2098551978697,5152.4673661346969,4925.4496033653368,4700.019149204205,4106.1575536880719,3003.234053657126,2386.7651123463243,1042.0790870567619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3781","M & R Equipment",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,"M&R Station Equip-City Gate",null,370065.01904977573,19740.110191653162,19939.337260866814,20964.509197096966,20611.312749945948,20385.244406218113,20518.613390218114,20639.522360218103,21896.2387372181,23489.408306450019,23432.099840911716,23432.069008445087,23432.034154570458,19000.046679904088,15274.723621022034,11148.854624753389,9608.7314368896677,11979.130691889664,12198.138788889668,4893.3099137987438,5251.3258458488344,4805.8766305695044,4687.7094626467488,4343.2686365549525,3852.8327859960282,3110.5878517289457,1429.9824754708011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3791","M & R Equipment",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3800","Dist Plant - Services (CIAC)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3801,"Dist Plant - Services (Plastic)",null,980580.97727099969,5230.9058556033797,6166.5432804291777,7505.1762076736213,12807.668776558099,18837.723780337656,24081.475476766402,27695.905645893308,29653.728602224579,29851.710299570503,29903.319171774248,29910.696195504657,29910.706643974838,29910.705432329007,29910.702830224589,30640.366309024888,31948.912643119882,33516.66976207486,35157.223397420777,36672.409491325445,38080.395659119669,39100.627301022752,38090.077579137476,36879.193912112401,35264.467970535545,33624.569497697157,31768.820115121471,29549.371075538507,27288.759005494707,24287.811797490256,21411.332958112263,19718.384330150326,18187.170682751348,16948.815511968358,16154.25904048616,15413.531185844327,13438.733997440706,11942.151786218948,10406.952538873456,8703.7569861539487,7002.3560433435614,5195.466409868548,2811.4220846881199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3802,"Dist Plant - Services (Steel)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["380G","Dist Plant - Services (GRIP)",null,143732.51928000004,20.757204530999743,98.339310342814031,286.72585156708351,546.18073565273278,856.20884688653189,1037.454359889846,1065.6796773698825,1082.3798313764989,1082.383592105688,1082.3899647837018,1082.3785737703602,1082.4003485677729,1082.3934671531597,1082.3904517323242,1092.5082580909191,1485.2360450750095,2180.7611360683941,3532.7785217136889,5153.0136000998054,6753.146159160101,7371.0981602687198,7371.0981602687216,7371.0981602687216,7371.0981602687216,7371.0981602687225,7371.0981602687225,7371.0981602687234,7371.0981602687234,7371.0981602687234,7371.0981602687234,7371.0981602687243,7362.2780477565857,7215.456453983873,6299.3289069014772,5084.7963863094401,3631.861098302973,1307.7375991088188,63.47508874362785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[381,"Meters",null,387785.1845819162,26707.987656855108,36017.686420764461,27230.700852778045,27459.086373778046,26852.776100102379,26263.360639952283,22647.600584280066,16873.341134080445,16873.353041080441,16885.597406080444,16676.903486138497,16172.550470946124,14627.349289240829,13608.941906142805,12734.892941812508,11240.032412541001,11120.29044311749,9657.9026161277288,10051.038736364968,8038.352563477476,8501.9529314774754,5590.961498962427,5564.3219400235848,388.20313579159972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3811,"Meters MTU/DCU",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[382,"Meter Installations",null,297485.39814784017,12954.639656640544,13613.823083640553,14517.913780127195,16079.109118936067,17005.453982864132,17935.434341864129,17969.612037291092,17494.976207815627,16529.376364684773,15795.763965757151,15175.945386542977,13745.062802202017,12408.144109514835,12046.887523275193,11567.503414153922,11246.593056604326,10929.812146864513,10692.325280708837,10273.069615407108,10737.119384660051,10294.566851486097,6807.2647196487651,1665.0013171503037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3821","Meter Installations-MTU/DCU's",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[383,"House Regulators",null,81102.515571000054,2510.0706767914216,2832.2215469676271,3044.5872772930447,3828.2707273517231,4293.6825739760025,4728.9333571355837,5042.5822591355845,5093.2266991355846,4114.9202681303859,3273.5868328082793,3032.4871905992336,2710.8933821901246,2457.0258352208266,2298.3584322624242,2169.9714067682944,1950.5677111750595,1920.4754145423908,1846.0075487977529,1797.7698574798369,1759.6681336929491,1784.1581866929494,1595.3667874458811,1387.51342042734,1172.812126492403,735.85527703458126,356.81592425685449,77.726084333105391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,674.43530590557953,674.43530590557964,674.43530590557953,674.43530590557964,674.4353059055793,674.43530590557964,674.43530590557964,674.43530590557975,674.43530590557975,674.43530590557975,674.43530590557975,674.43530590558021,674.43530590558066,674.43530590558066,674.43530590558066,674.43530590558021,674.43530590558021,674.43530590558021,674.43530590558021,427.72133397275303,44.968486683919977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3831",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[384,"House Reg Installs",null,72.167003999999977,14.206373999999993,14.206373999999993,14.206374,14.206374,14.207697000000003,1.1338109999999926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[385,"M&R Station Equip-Industrial",null,82662.026957999973,1939.0052050065119,2033.4250690065123,2350.9438194598738,1594.8846796301,2398.2870016746128,2727.7346652517158,2929.1675138733317,2963.0363138733328,2743.0122368457705,2631.8211650641824,2631.8224880641819,2631.8211650641829,2631.8238110641823,2062.5939598079831,1963.62884489059,1996.90626389059,2078.9084498905904,2251.7914748905905,1766.3348104860809,1733.4474547211978,1736.0656717211975,1736.0656717211973,1720.2730575433914,1459.811553143466,1459.811553143466,1459.8115531434657,1459.8115531434653,1422.657486120288,1255.4605695662162,1255.4605695662162,1255.4605695662158,1255.4605695662158,1204.86128186877,1090.3532120724556,1090.3532120724556,1090.3532120724553,1090.3532120724553,1029.2181583839147,948.54503917704824,948.54503917704824,948.54503917704824,948.54503917704847,845.14316156983136,762.48976492440477,762.48976492440477,762.48976492440477,762.48976492440477,762.48976492440477,762.48976492440477,762.48976492440499,762.48976492440499,762.48976492440522,227.93499058573968,98.491837350884396,98.491837350884381,98.491837350884424,98.491837350884467,70.096503521924632,67.949462117396109,67.949462117396109,67.949462117396081,65.016127926705934,13.979116859017743,13.979116859017751,13.979116859017751,13.979116859017751,11.476871232708273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3851","M&R Station Equip-Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Other Equipment",null,40519.588472999996,2124.0841058227843,2375.42056221846,2675.8944760691356,2274.9598126254177,2019.596623980301,2434.2951483119637,2504.16412018858,2608.343756231935,2521.3077873333918,2473.8146522453117,2434.9437611158405,2285.5875443007089,2125.2077474665266,1977.1112588882388,1919.9991689721091,1771.1384408799177,1778.0101788907327,1192.2230719695167,698.76023454300105,302.11958488172661,22.606436064394842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[389,"Land and Land Rights",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["389A","Land and Land Rights FB",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[390,"Structures and improvements",null,11426.816547626267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,166.88949052589365,173.84771470298645,173.84771470298645,174.29372630324042,176.0317688752649,176.0317688752649,176.03176887526499,176.03176887526499,176.03176887526499,176.03176887526502,176.03176887526502,176.03176887526507,176.03176887526507,176.03176887526507,176.03176887526507,176.03176887526513,176.03176887526513,176.03176887526513,176.03176887526513,176.03176887526524,176.03176887526524,176.03176887526524,176.03176887526524,176.0317688752653,176.0317688752653,176.0317688752653,176.0317688752653,176.03176887526536,176.03176887526536,176.03176887526536,176.03176887526539,176.03176887526539,176.03176887526533,176.03176887526533,176.0317688752653,176.0317688752653,176.03176887526524,176.03176887526524,176.03176887526513,176.03176887526513,176.03176887526507,176.03176887526507,176.03176887526502,176.03176887526502,176.03176887526496,176.03176887526485,176.03176887526487,176.03176887526482,176.03176887526482,176.03176887526476,176.0317688752647,176.0317688752647,176.03176887526465,176.03176887526465,176.03176887526453,176.03176887526448,176.03176887526442,176.03176887526442,176.03176887526436,176.03176887526425,176.03176887526425,176.03176887526419,176.03176887526413,176.03176887526411,176.03176887526399]
["390A","Fernandina Office Building",null,126.93346218000218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.143729315421854,12.508201375470502,12.508201375470502,12.508201375470531,12.508201375470531,12.508201375470588,12.508201375470588,12.508201375470584,12.508201375470584,12.508201375470641,2.0928124526263154,0.12310803271894999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3910,"Office Furn & Equip",null,19541.701991980593,1905.7661525851947,1980.7310611116573,2015.9968743934323,2031.1461692184894,2048.6180506299697,2049.654940924966,2049.6549409249656,1957.2910354786097,1732.3996277358153,1297.9140164754051,254.51379558146476,147.64006548803624,33.658066531534075,24.682416853770736,11.245631303311594,0.78914674397165285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3912,"Computer Hardware",null,19113.384968999988,2112.5652092999994,2112.5652092999985,2112.5652092999985,2112.5652092999976,2112.5652092999967,2112.5652092999976,2112.5652092999976,2112.5652092999985,2112.5652092999994,100.29808530000579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3913,"Furniture & Fixtures",null,42988.989140999962,2079.2519277389997,2079.2519277389997,2079.2519277389997,2079.2519277389997,2079.2519277389997,2079.2519277389988,2079.2519277389988,2079.2519277389988,2079.2519277389979,2079.2519277389979,2079.2519277389979,2079.251927738997,2079.2519277389961,2079.2519277389952,2079.2519277389952,2079.2519277389952,2079.2519277389943,2079.2519277389943,2079.2519277389943,2079.2519277389943,1403.9505862200158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3914,"System Software",null,27994.322790000006,0,25.490136662438914,25.491444754536644,2133.1275622054063,2225.47232384474,2280.8778727362424,2280.8778727362424,2280.8778727362433,2280.8778727362433,2280.8778727362424,2280.8778727362442,2280.8778727362442,2280.8778727362451,2280.8778727362451,2280.8778727362451,548.7865809909747,173.24044719327509,53.935566986202076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["391A","Office Furniture FB",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["391S","ECIS Improvements",null,9378.6940800000048,0,0,0,0,0,0,315.3940850598957,767.18079798655845,767.1807979865589,767.18079798655845,767.18079798655845,767.18079798655845,767.18079798655845,767.18079798655845,767.18079798655799,767.18079798655845,767.18079798655799,767.18079798655799,624.31121708796604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3920","Vehicles",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3921,"Transportation Equip - Autos",null,3000.1207950000003,682.43265152999982,501.83458213883875,142.91054633621451,142.91054633621457,169.21046333621456,195.50508833621461,195.50508833621473,195.50508833621461,195.50508833621461,195.50508833621461,195.5050883362145,187.79147530523011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3922,"Transportation Equip-Lt Trck/Vans",null,47382.160139999964,9218.228150879997,6570.702613466121,6581.9561398287678,6685.1792458287719,6685.492796828772,6583.8678748287703,4700.2132830839682,356.5200352548012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3923,"Trans Equip-HD Truck/Bobtail",null,370.14894000000004,85.225950684000026,85.225950684000026,85.225950684000054,85.225950684000054,29.245137263999887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3924,"Trans Equip-Trailers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[393,"Stores equipment",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[394,"Tools, shop and garage equipment",null,3427.866010747719,135.29963867598337,324.43419209681446,472.98651427301775,422.73226329536612,397.30132105396711,522.65694262706188,853.39769372698993,299.05744499851869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[395,"Laboratory equipment",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[396,"Power operated equipment",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[397,"Communication equipment","combine all 397x",24852.513986999988,299.49429605314805,329.6564395099158,319.25426129315667,345.87831329315679,351.69025229315685,717.44247043527832,801.10558110075101,968.55452646014055,914.4343729008948,914.43569590089476,914.4343729008948,914.43304990089484,914.4343729008948,914.43437290089503,914.43172690089511,929.5893379008952,1116.637797668571,1109.1594555166439,1109.1594555166439,1109.1594555166439,1109.1594555166439,1104.8836137159406,698.25157342449734,698.25157342449711,698.25157342449722,698.25157342449722,698.25157342449734,400.61129521470531,380.22044685033364,380.22044685033364,380.22044685033381,380.22044685033399,267.46904107271394,249.3215265630555,249.32152656305561,249.32152656305561,249.32152656305584,53.145213839566168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[398,"Miscellaneous equipment",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["398A",{"$f":"'[3]Plant Balance'!B61","v":"TOTAL UTILITY PLANT IN SERVICE"},null,1890.7826490000018,0,17.191237721262802,113.58920134342318,113.58920134342324,113.58920134342324,113.58920134342324,113.58920134342324,113.58920134342324,113.58920134342324,113.58920134342324,113.5892013434233,113.5892013434233,113.5892013434233,113.5892013434233,113.58920134342335,113.5892013434233,113.58920134342335,113.58920134342341,56.164189783966052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,"Other tangible property",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amortization/Reduction to Tax",null,{"$f":"SUM(D9:D60)","v":7119925.0427374411},{"$f":"SUM(E9:E60)","v":151465.82576467466},164899.25056096757,168826.68376802013,193168.49745585033,218858.72235049593,235065.57903022825,241729.71111742972,238886.46480101763,238664.95317427462,233154.5332248348,230098.88884378842,227508.52590324433,219440.73955969108,213476.13079973287,209551.31167127966,216538.28338817123,226737.38914213402,236148.79514159687,246329.2455133998,263248.38938837964,252116.51336637957,232206.5108352052,214132.40935310768,194276.20344788206,177118.19806417439,163693.96861444876,153835.67098965149,146875.01861170935,140661.47069986764,134276.41078590194,131540.32474918466,128732.04088824744,125048.90990211829,118847.81325768195,107106.98382491006,91961.513728466074,69967.589389357265,47941.377963072009,30159.462415685557,19691.905846268666,16215.683145845347,11675.828671683677,6600.5516723001247,3797.7806645861465,1290.4042275820946,951.02973517514079,940.6143462522964,1613.0799477379683,1612.9568397052499,1612.9568397052501,1612.9568397052499,1612.9568397052499,1078.4020653665846,948.95891213172922,948.95891213172933,948.95891213172945,948.95891213172933,920.56357830276954,918.41653689824147,918.41653689824193,918.4165368982417,915.48320270755164,864.44619163986295,864.44619163986272,{"$f":"SUM(BQ9:BQ60)","v":864.44619163986283},864.44619163986272,615.22997408072615,221.00025555918472,176.0317688752647,176.0317688752647,176.03176887526465,176.03176887526465,176.03176887526453,176.03176887526448,176.03176887526442,176.03176887526442,176.03176887526436,176.03176887526425,176.03176887526425,176.03176887526419,176.03176887526413,176.03176887526411,176.03176887526399]

{"sheet":"Summary (check)","index":3,"n_rows":65,"n_cols":12,"rows_kept":65,"cut":false,"hidden":false,"merged":[]}
[null," Not Depreciable, should not have a difference",null,null,null,null,"FED Rate","FBOS","State Rate"]
[null,null,null,null,"Historical Tax Rate",{"$f":"+G2+H2+I2","v":0.38574999999999998},0.35,{"$f":"-+G2*+I2","v":-1.925E-2},5.5E-2]
[null,null,null,null,"Current Tax Rate",{"$f":"+G3+H3+I3","v":0.25345000000000001},0.21,{"$f":"-+G3*+I3","v":-1.155E-2},5.5E-2]
[]
[]
[]
["FERC Account","Description","Note"]
[null,null,null,"Net Book","Net Tax","rate diff","Gross Calc","Detail Calc","Difference",null,"Negative Tax Depr Diff"]
["3010",{"$f":"'[3]Plant Balance'!B11","v":"Franchises & Consents"},null,{"$f":"INDIRECT(A9&\"!C60\")","v":0},{"$f":"INDIRECT(A9&\"!C89\")","v":0},{"$f":"+$F$2-$F$3","v":0.13229999999999997},{"$f":"+(D9-E9)*F9","v":0},{"$f":"INDEX(Summary!D:D,MATCH($A9,Summary!A:A,0))","v":0},{"$f":"+G9-H9","v":0},null,{"$f":"INDIRECT(A9&\"!b3\")","v":0}]
["3020",{"$f":"'[3]Plant Balance'!B12","v":"Misc Intangible Plant"},null,{"$f":"INDIRECT(A10&\"!C60\")","v":1161.7000000000007},{"$f":"INDIRECT(A10&\"!C89\")","v":3.7800000000000002},0.13229999999999997,{"$f":"+(D10-E10)*F10","v":153.19281600000008},{"$f":"INDEX(Summary!D:D,MATCH($A10,Summary!A:A,0))","v":153.54774989390012},{"$f":"+G10-H10","v":-0.35493389390003927},null,0]
[311,"Liquefied Petroleum Gas Equip",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A11,Summary!A:A,0))","v":0},0,null,0]
["3500",null,null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A12,Summary!A:A,0))","v":0},0,null,0]
[375,"Structures & Improvements",null,{"$f":"INDIRECT(A13&\"!C60\")","v":328474.02574999997},{"$f":"INDIRECT(A13&\"!C89\")","v":203072.27000000002},0.13229999999999997,16590.652285724991,{"$f":"INDEX(Summary!D:D,MATCH($A13,Summary!A:A,0))","v":16675.69465647954},-85.042370754548756,null,0]
["3760","Mains",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A14,Summary!A:A,0))","v":0},0,null,0]
["3761","Mains Plastic","merged 3760 into 3761",20442345.642140001,6587824.540000001,0.13229999999999997,1832953.1418131217,{"$f":"INDEX(Summary!D:D,MATCH($A15,Summary!A:A,0))","v":1832953.1418131222},0,null,0]
["3762","Mains Steel",null,8676375.0199999996,954736.84000000008,0.13229999999999997,1021572.7312139998,{"$f":"INDEX(Summary!D:D,MATCH($A16,Summary!A:A,0))","v":1019474.0973269995},2098.6338870002655,null,-2098.6338870003819]
["376G","Mains Plastic - GRIP",null,21404663.007860009,9810958.459999999,0.13229999999999997,1533847.111681879,{"$f":"INDEX(Summary!D:D,MATCH($A17,Summary!A:A,0))","v":1533847.1116818797},0,null,0]
[378,"M&R Station Equip-General",null,1488427.9700000002,571408.93999999994,0.13229999999999997,121321.61766900001,{"$f":"INDEX(Summary!D:D,MATCH($A18,Summary!A:A,0))","v":121321.6176690001},0,null,0]
["3781","M & R Equipment",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A19,Summary!A:A,0))","v":0},0,null,0]
[379,"M&R Station Equip-City Gate",null,3675254.07,1061370.1400000001,0.13229999999999997,345816.84393899987,{"$f":"INDEX(Summary!D:D,MATCH($A20,Summary!A:A,0))","v":370065.01904977573},{"$f":"+G20-H20","v":-24248.175110775861},null,{"$f":"INDIRECT(A20&\"!b3\")","v":-1742.7230729999719}]
["3791","M & R Equipment",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A21,Summary!A:A,0))","v":0},0,null,0]
["3800","Dist Plant - Services (CIAC)",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A22,Summary!A:A,0))","v":0},0,null,0]
[3801,"Dist Plant - Services (Plastic)","merged 3800 into 3801",10276996.469999999,2865197.7,0.13229999999999997,980580.97727099957,{"$f":"INDEX(Summary!D:D,MATCH($A23,Summary!A:A,0))","v":980580.97727099969},0,null,0]
[3802,"Dist Plant - Services (Steel)",null,421944.32000000001,1655.5099999999993,0.13229999999999997,55604.209562999989,{"$f":"INDEX(Summary!D:D,MATCH($A24,Summary!A:A,0))","v":0},55604.209562999989,null,-55604.209562999982]
["380G","Dist Plant - Services (GRIP)",null,2024285.2899999996,937871.69,0.13229999999999997,143732.51927999992,{"$f":"INDEX(Summary!D:D,MATCH($A25,Summary!A:A,0))","v":143732.51928000004},0,null,0]
[381,"Meters","merged 3811 into 381",3544419.0799999991,767287.46999999986,0.13229999999999997,367414.51200299984,{"$f":"INDEX(Summary!D:D,MATCH($A26,Summary!A:A,0))","v":387785.1845819162},-20370.672578916361,null,2281.1118016518885]
[3811,"Meters MTU/DCU",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A27,Summary!A:A,0))","v":0},0,null,0,-4053.38]
[382,"Meter Installations","merged 3821 into 382",3339405.1300000004,1116031.3399999999,0.13229999999999997,294152.35241699999,{"$f":"INDEX(Summary!D:D,MATCH($A28,Summary!A:A,0))","v":297485.39814784017},-3333.0457308401819,null,0,-54704.289999999994]
["3821","Meter Installations-MTU/DCU's",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A29,Summary!A:A,0))","v":0},0,null,0,-530681.29]
[383,"House Regulators",null,868090.13999999943,255070.37000000002,0.13229999999999997,81102.515570999909,{"$f":"INDEX(Summary!D:D,MATCH($A30,Summary!A:A,0))","v":81102.515571000054},-1.4551915228366852E-10,null,1.1641532182693481E-10,-5493.97]
["3831",null,null,0,400.65000000000077,0.13229999999999997,-53.005995000000091,{"$f":"INDEX(Summary!D:D,MATCH($A31,Summary!A:A,0))","v":0},-53.005995000000091,null,0,-594932.93000000005]
[384,"House Reg Installs",null,-4.8499999999999996,-550.32999999999993,0.13229999999999997,72.167003999999977,{"$f":"INDEX(Summary!D:D,MATCH($A32,Summary!A:A,0))","v":72.167003999999977},0,null,0]
[385,"M&R Station Equip-Industrial",null,748097.90999999992,165413.47,0.13229999999999997,77089.151411999977,{"$f":"INDEX(Summary!D:D,MATCH($A33,Summary!A:A,0))","v":82662.026957999973},-5572.8755459999957,null,0]
["3851","M&R Station Equip-Industrial",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A34,Summary!A:A,0))","v":0},0,null,0]
[387,"Other Equipment",null,492512.72,186242.21000000002,0.13229999999999997,40519.588472999989,{"$f":"INDEX(Summary!D:D,MATCH($A35,Summary!A:A,0))","v":40519.588472999996},0,null,0]
[390,"Structures and improvements",null,253777.22,31966.539999999997,0.13229999999999997,29345.552963999991,{"$f":"INDEX(Summary!D:D,MATCH($A36,Summary!A:A,0))","v":11426.816547626267},17918.736416373722,null,-17918.736416373729]
["390A","Fernandina Office Building",null,42405.866600000001,41446.43,0.13229999999999997,126.93346218000009,{"$f":"INDEX(Summary!D:D,MATCH($A37,Summary!A:A,0))","v":126.93346218000218},-2.0889956431346945E-12,null,2.3447910280083306E-12]
[3910,"Office Furn & Equip",null,179593.84000000003,56021.15,0.13229999999999997,16348.666887000001,{"$f":"INDEX(Summary!D:D,MATCH($A38,Summary!A:A,0))","v":19541.701991980593},-3193.0351049805922,null,0]
[3912,"Computer Hardware",null,144470.03000000003,0,0.13229999999999997,19113.384968999999,{"$f":"INDEX(Summary!D:D,MATCH($A39,Summary!A:A,0))","v":19113.384968999988},0,null,0]
[3913,"Furniture & Fixtures",null,324935.67000000004,0,0.13229999999999997,42988.989140999998,{"$f":"INDEX(Summary!D:D,MATCH($A40,Summary!A:A,0))","v":42988.989140999962},0,null,0]
[3914,"System Software",null,307408.44,95811.140000000029,0.13229999999999997,27994.322789999991,{"$f":"INDEX(Summary!D:D,MATCH($A41,Summary!A:A,0))","v":27994.322790000006},0,null,0]
["391A","Office Furniture FB",null,0,627.41999999999973,0.13229999999999997,-83.007665999999944,{"$f":"INDEX(Summary!D:D,MATCH($A42,Summary!A:A,0))","v":0},-83.007665999999944,null,0]
["391S","ECIS Improvements",null,130389.28,59499.68,0.13229999999999997,9378.6940799999993,{"$f":"INDEX(Summary!D:D,MATCH($A43,Summary!A:A,0))","v":9378.6940800000048},0,null,0]
["3920","Vehicles",null,49375.869999999995,300841.93,0.13229999999999997,-33268.95973799999,{"$f":"INDEX(Summary!D:D,MATCH($A44,Summary!A:A,0))","v":0},-33268.95973799999,null,-1929.5570805308669]
[3921,"Transportation Equip - Autos",null,28414.449999999997,5737.800000000002,0.13229999999999997,3000.1207949999985,{"$f":"INDEX(Summary!D:D,MATCH($A45,Summary!A:A,0))","v":3000.1207950000003},0,null,0]
[3922,"Transportation Equip-Lt Trck/Vans",null,454420.12999999989,96278.33,0.13229999999999997,47382.160139999971,{"$f":"INDEX(Summary!D:D,MATCH($A46,Summary!A:A,0))","v":47382.160139999964},0,null,0]
[3923,"Trans Equip-HD Truck/Bobtail",null,2797.7999999999993,0,0.13229999999999997,370.14893999999981,{"$f":"INDEX(Summary!D:D,MATCH($A47,Summary!A:A,0))","v":370.14894000000004},0,null,0]
[3924,"Trans Equip-Trailers",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A48,Summary!A:A,0))","v":0},0,null,0]
[393,"Stores equipment",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A49,Summary!A:A,0))","v":0},0,null,0]
[394,"Tools, shop and garage equipment",null,74274.19,48328.73,0.13229999999999997,3432.5843579999992,{"$f":"INDEX(Summary!D:D,MATCH($A50,Summary!A:A,0))","v":3427.866010747719},4.7183472522801821,null,-4.7183472522801821]
[395,"Laboratory equipment",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A51,Summary!A:A,0))","v":0},0,null,0]
[396,"Power operated equipment",null,-105678.09000000005,8704.0299999999988,0.13229999999999997,-15132.754476000004,{"$f":"INDEX(Summary!D:D,MATCH($A52,Summary!A:A,0))","v":0},-15132.754476000004,null,0]
[397,"Communication equipment",null,325930.81999999977,147774.19,0.13229999999999997,23570.122148999966,{"$f":"INDEX(Summary!D:D,MATCH($A53,Summary!A:A,0))","v":24852.513986999988},-1282.3918380000214,null,0]
[398,"Miscellaneous equipment",null,-14280.690000000002,58,0.13229999999999997,-1897.008687,{"$f":"INDEX(Summary!D:D,MATCH($A54,Summary!A:A,0))","v":0},-1897.008687,null,0]
["398A",{"$f":"'[3]Plant Balance'!B61","v":"TOTAL UTILITY PLANT IN SERVICE"},null,16227.7,1936.0700000000006,0.13229999999999997,1890.7826489999998,{"$f":"INDEX(Summary!D:D,MATCH($A55,Summary!A:A,0))","v":1890.7826490000018},-2.0463630789890885E-12,null,0]
[399,"Other tangible property",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A56,Summary!A:A,0))","v":0},0,null,0]
[null,null,"Depreciable Totals",{"$f":"SUM(D9:D56)","v":79946910.172350004},{"$f":"SUM(E9:E56)","v":26379026.490000006},null,{"$f":"SUM(G9:G56)","v":7087031.011174906},{"$f":"SUM(H9:H56)","v":7119925.0427374411},{"$f":"SUM(I9:I56)","v":-32894.031562535354},null,{"$f":"SUM(K9:K56)","v":-77017.466565505194}]
[]
[3740,"Land and Land Rights",null,{"$f":"INDIRECT(A59&\"!C60\")","v":212190.55},{"$f":"INDIRECT(A59&\"!C89\")","v":46456.12},0.13229999999999997,{"$f":"+(D59-E59)*F59","v":21926.665088999995},{"$f":"INDEX(Summary!D:D,MATCH($A59,Summary!A:A,0))","v":0},{"$f":"+G59-H59","v":21926.665088999995},null,{"$f":"INDIRECT(A59&\"!b3\")","v":-21926.665088999998}]
[389,"Land and Land Rights",null,{"$f":"INDIRECT(A60&\"!E8\")","v":-1318.13},{"$f":"INDIRECT(A60&\"!C89\")","v":0},0.13229999999999997,{"$f":"+(D60-E60)*F60","v":-174.38859899999997},{"$f":"INDEX(Summary!D:D,MATCH($A60,Summary!A:A,0))","v":0},{"$f":"+G60-H60","v":-174.38859899999997},null,{"$f":"INDIRECT(A60&\"!b3\")","v":0}]
["389A","Land and Land Rights FB",null,{"$f":"INDIRECT(A61&\"!E8\")","v":16463.04},{"$f":"INDIRECT(A61&\"!C89\")","v":0},0.13229999999999997,2178.0601919999995,{"$f":"INDEX(Summary!D:D,MATCH($A61,Summary!A:A,0))","v":0},2178.0601919999995,null,0]
[null,null,"Non-Depreciable Totals",{"$f":"SUM(D59:D61)","v":227335.46},{"$f":"SUM(E59:E61)","v":46456.12},null,{"$f":"SUM(G59:G61)","v":23930.336681999994},{"$f":"SUM(H59:H61)","v":0},{"$f":"SUM(I59:I61)","v":23930.336681999994},null,{"$f":"SUM(K59:K61)","v":-21926.665088999998}]
[]
[]
[null,null,"Totals",{"$f":"+D57+D62","v":80174245.632349998},{"$f":"+E57+E62","v":26425482.610000007},null,{"$f":"+G57+G62","v":7110961.3478569062},{"$f":"+H57+H62","v":7119925.0427374411},{"$f":"+I57+I62","v":-8963.6948805353604},null,{"$f":"+K57+K62","v":-98944.131654505196}]

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

{"sheet":"3010","index":5,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23328.06},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.03}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":22498},{"$f":"IFERROR(+B11/$B$32,0)","v":1},{"$f":"+C11*$D$8","v":23328.06},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":699.84180000000003},{"$f":"+F11*E11","v":14696.677800000001},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":8631.3822},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":1}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":22498},null,{"$f":"SUM(D11:D31)","v":23328.06},null,{"$f":"SUM(F11:F31)","v":699.84180000000003},{"$f":"SUM(G11:G31)","v":14696.677800000001},{"$f":"SUM(H11:H31)","v":8631.3822},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":699.84180000000003},{"$f":"+$F11","v":699.84180000000003},699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,{"$f":"+$F11","v":699.84180000000003},699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,{"$f":"+$F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":699.84180000000003},699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,{"$f":"SUM(AZ38:AZ58)","v":699.84180000000003},699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003,699.84180000000003]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3020","index":6,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":153.54774989390012}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":153.54774989390012},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":153.19281600000008}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14132.29},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1161.7000000000007},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.03}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":10639},{"$f":"IFERROR(+B11/$B$32,0)","v":0.99924016797077886},{"$f":"+C11*$D$8","v":14121.551833411759},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":423.64655500235273},{"$f":"+F11*E11","v":8896.5776550494065},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":5224.9741783623522},{"$f":"+$E$8*J11","v":1160.6027958722609},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0.99905551852652164}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":8.09},7.5983202922112985E-4,10.738166588241482,18,0.32214499764724447,5.7986099576504007,4.9395566305910812,1.0972041277398632,9.4448147347840454E-4]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":10647.09},null,{"$f":"SUM(D11:D31)","v":14132.29},null,{"$f":"SUM(F11:F31)","v":423.96869999999996},{"$f":"SUM(G11:G31)","v":8902.3762650070566},{"$f":"SUM(H11:H31)","v":5229.9137349929433},{"$f":"SUM(I11:I31)","v":1161.7000000000007}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":1160.6027958722609},null,{"$f":"+$F11","v":423.64655500235273},{"$f":"+$F11","v":423.64655500235273},423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,{"$f":"+$F11","v":423.64655500235273},423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273,423.64655500235273]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,1.0972041277398632,null,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447,0.32214499764724447]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,{"$f":"+$F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":1161.7000000000007},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":423.96869999999996},423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,{"$f":"SUM(BQ38:BQ58)","v":423.96869999999996},423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996,423.96869999999996]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3.7800000000000002},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.25},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.25},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.25},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.25},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.25},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.25},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.25},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.25},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.25},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.25},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.25},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.25},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.25},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.25},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.28000000000000003},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":3.7800000000000002},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0.25},{"$f":"SUM(F67:F88)","v":0.25},{"$f":"SUM(G67:G88)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.28000000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":1160.6027958722609},"     Begin Cumulative Difference",{"$f":"+$C94","v":1160.6027958722609},{"$f":"+E96","v":736.95624086990824},{"$f":"+F96","v":313.30968586755552},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":-423.64655500235273},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":-423.64655500235273},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":-423.64655500235273},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":736.95624086990824},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":313.30968586755552},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":-423.64655500235273},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":-423.64655500235273},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":-313.30968586755552},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0.38574999999999998},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0.38574999999999998},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0.38574999999999998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":-107.3732193653463},{"$f":"IF(F94=0,0,F97*$C99)","v":-107.3732193653463},{"$f":"IF(G94=0,0,G97*$C99)","v":-79.408339883131944},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":-163.42165859215757},{"$f":"+F97*F98","v":-163.42165859215757},{"$f":"+G97*G98","v":-120.85921132340954},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":447.70252850772465},"     Begin Cumulative DFIT",{"$f":"+C101","v":447.70252850772465},{"$f":"+E102","v":284.28086991556711},{"$f":"+F102","v":120.85921132340954},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":284.28086991556711},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":120.85921132340954},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0.38574999999999998},{"$f":"IF(F94=0,0,+F101/F94)","v":0.38574999999999998},{"$f":"IF(G94=0,0,+G101/G94)","v":0.38574999999999998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0.38574999999999998},{"$f":"IF(F96=0,0,+F102/F96)","v":0.38574999999999998},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":447.70252850772465},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":284.28086991556711},{"$f":"+E105+F100","v":120.85921132340954},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":294.15477861382453},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":186.78155924847823},{"$f":"IF(F99<>0,+E106+F99,0)","v":79.40833988313193},{"$f":"IF(G99<>0,+F106+G99,0)","v":-1.4210854715202004E-14},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":153.54774989390012},{"$f":"+E109","v":97.499310667088849},{"$f":"+F109","v":41.450871440277581},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":56.048439226811269},{"$f":"+F99-F100","v":56.048439226811269},41.450871440277595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":153.54774989390012},"     End Excess Deferred",{"$f":"+E107-E108","v":97.499310667088849},{"$f":"+F107-F108","v":41.450871440277581},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":153.54774989390012},{"$f":"+E99-E100","v":56.048439226811269},{"$f":"+F99-F100","v":56.048439226811269},{"$f":"+G99-G100","v":41.450871440277595},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":153.54774989390012},{"$f":"SUM(E493:CI493)","v":153.54774989390012},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":56.048439226811269},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":56.048439226811269},41.450871440277595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":56.048439226811269},{"$f":"SUM(F498:F518)","v":56.048439226811269},41.450871440277595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":56.048439226811269},{"$f":"+F110","v":56.048439226811269},41.450871440277595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3030","index":7,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,{"$f":"+$F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"311","index":8,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,{"$f":"+$F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3500","index":9,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,{"$f":"+$F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3740","index":10,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":21926.665088999998},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":-21926.665088999998},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":21926.665088999995}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":212190.55},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":212190.55},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":112.5},6.8216017145080246E-4,144.74794196824007,18,0,0,144.74794196824007,144.74794196824007,6.8216017145080246E-4]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":39492.199999999997},0.23946671931528338,50812.574878205603,17,0,0,50812.574878205603,50812.574878205603,0.23946671931528341]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":85038.35},0.51564244814127425,109414.45467444345,12,0,0,109414.45467444345,109414.45467444345,0.51564244814127425]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":39730.649999999994},0.24091259569646065,51119.376182759617,8,0,0,51119.376182759617,51119.376182759617,0.24091259569646065]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":543.58000000000004},3.2960766755309088E-3,699.39632262307498,7,0,0,699.39632262307498,699.39632262307498,3.2960766755309083E-3]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":164917.28},null,{"$f":"SUM(D11:D31)","v":212190.55},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":212190.55},{"$f":"SUM(I11:I31)","v":212190.55}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,144.74794196824007,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,50812.574878205603,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,109414.45467444345,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,51119.376182759617,null,{"$f":"+$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,699.39632262307498,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,{"$f":"+$F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":212190.55},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":62.53},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.89},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.89},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.89},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.89},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.89},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.89},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.89},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.89},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.89},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.89},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.89},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.89},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.89},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.89},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.89},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.89},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.89},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.89},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.89},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.89},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.89},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1.84},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":22886.199999999997},0.11999999999534339,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1019.68},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1019.68},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1019.68},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1019.68},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1019.68},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1019.68},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1019.68},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1019.68},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1019.68},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1019.68},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1019.68},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1019.68},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1019.68},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1019.68},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1019.68},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1019.68},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1019.68},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1019.68},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1019.68},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1019.68},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1019.68},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1019.68},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":453.12},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":18320.130000000005},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5234.32},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5234.32},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5234.33},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2617.16},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":5187.2599999999993},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.26},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":64.2},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":46456.12},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":6422.15},{"$f":"SUM(F67:F88)","v":6422.15},{"$f":"SUM(G67:G88)","v":6422.16},3804.99,1187.83,1187.83,1187.83,1187.83,1187.83,1187.83,1187.83,1187.83,1187.83,1187.83,1187.83,1187.83,1187.83,1187.83,1187.83,1187.83,1187.83,1186.78,618.38,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,64.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":2.89},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":2.89},2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,1.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0.25345000000000001},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0.25345000000000001},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0.32859741539319998},0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998,0.32859741539319998]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":32.448041614248602},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":33.1805121142486},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":33.912982614248598},34.645453114248596,35.377923614248594,36.110394114248592,36.84286461424859,37.575335114248588,38.307805614248586,39.040276114248584,39.772746614248582,40.50521711424858,41.237687614248578,41.970158114248576,42.702628614248574,43.435099114248573,44.167569614248571,44.900040114248569,45.632510614248567,46.364981114248565,47.097451614248563,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":47.563799614248566},47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":31.715571114248604},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":32.448041614248602},{"$f":"+E162+F157","v":33.1805121142486},{"$f":"+F162+G157","v":33.912982614248598},34.645453114248596,35.377923614248594,36.110394114248592,36.84286461424859,37.575335114248588,38.307805614248586,39.040276114248584,39.772746614248582,40.50521711424858,41.237687614248578,41.970158114248576,42.702628614248574,43.435099114248573,44.167569614248571,44.900040114248569,45.632510614248567,46.364981114248565,47.097451614248563,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,{"$f":"+BR162+BS157","v":47.563799614248566},47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566,47.563799614248566]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":10.877433722398159},"     End Excess Deferred",{"$f":"+E164-E165","v":10.877433722398159},{"$f":"+F164-F165","v":10.877433722398159},10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,{"$f":"+BR164-BR165","v":10.877433722398159},10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159,10.877433722398159]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":1019.68},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":1019.68},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":1019.68},1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,453.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":258.43789600000002},{"$f":"+F173*F174","v":258.43789600000002},{"$f":"+G173*G174","v":258.43789600000002},{"$f":"+H173*H174","v":258.43789600000002},258.43789600000002,258.43789600000002,258.43789600000002,258.43789600000002,258.43789600000002,258.43789600000002,258.43789600000002,258.43789600000002,258.43789600000002,258.43789600000002,258.43789600000002,258.43789600000002,258.43789600000002,258.43789600000002,258.43789600000002,258.43789600000002,258.43789600000002,258.43789600000002,114.843264,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0.38574999999999998},{"$f":"IF(F170=0,0,+F177/F170)","v":0.3810894801271667},{"$f":"IF(G170=0,0,+G177/G170)","v":0.3767461384529156},0.37268866150926816,0.3688897264075145,0.36532538476832599,0.3619745573649007,0.3588186169420664,0.35584104176920461,0.35302712631962385,0.35036373838066071,0.34783911412779317,0.34544268441573189,0.34316492687591882,0.3409972394557011,0.33893183185822823,0.33696163199502005,0.33508020508367076,0.33328168344045644,0.33156070535395255,0.3299123616982268,0.32833214916595616,0.32681592918318214,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0.32616168860552913},0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913,0.32616168860552913]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":10772.599109267812},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":11031.037005267812},{"$f":"+E181+F176","v":11289.474901267811},{"$f":"+F181+G176","v":11547.912797267811},11806.35069326781,12064.78858926781,12323.226485267809,12581.664381267808,12840.102277267808,13098.540173267807,13356.978069267807,13615.415965267806,13873.853861267806,14132.291757267805,14390.729653267805,14649.167549267804,14907.605445267804,15166.043341267803,15424.481237267802,15682.919133267802,15941.357029267801,16199.794925267801,16458.2328212678,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,{"$f":"+BR181+BS176","v":16573.076085267799},16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799,16573.076085267799]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":3694.6593963866007},"     End Excess Deferred",{"$f":"+E183-E184","v":3694.6593963866007},{"$f":"+F183-F184","v":3694.6593963866007},3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,{"$f":"+BR183-BR184","v":3694.6593963866007},3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007,3694.6593963866007]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":5234.32},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":5234.32},5234.33,2617.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":5234.32},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":5234.32},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":5234.33},2617.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":35139.63574316656},"     Begin Cumulative DFIT",{"$f":"+C272","v":35139.63574316656},{"$f":"+E273","v":36466.274147166558},{"$f":"+F273","v":37792.912551166555},39119.553489666556,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,{"$f":"+BR273","v":39782.872691666555},39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555,39782.872691666555]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0.37856106322693106},{"$f":"IF(F267=0,0,+F273/F267)","v":0.37211312876017771},{"$f":"IF(G267=0,0,+G273/G267)","v":0.36629723261171571},0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0.36359796162251373},0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373,0.36359796162251373]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":12051.77915442887},{"$f":"+E280","v":12051.77915442887},{"$f":"+F280","v":12051.77915442887},12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,{"$f":"+BR280","v":12051.77915442887},12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887,12051.77915442887]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":165.26},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":165.26},165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,64.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0.25345000000000001},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0.25345000000000001},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0.37232506117550301},0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":41.885146999999996},{"$f":"+F344*F345","v":41.885146999999996},{"$f":"+G344*G345","v":41.885146999999996},41.885146999999996,41.885146999999996,41.885146999999996,41.885146999999996,41.885146999999996,41.885146999999996,41.885146999999996,41.885146999999996,41.885146999999996,41.885146999999996,41.885146999999996,41.885146999999996,41.885146999999996,41.885146999999996,41.885146999999996,41.885146999999996,41.885146999999996,41.885146999999996,41.885146999999996,41.885146999999996,41.885146999999996,41.885146999999996,41.885146999999996,41.885146999999996,41.885146999999996,41.885146999999996,41.885146999999996,41.885146999999996,16.27149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":17718.313817499522},"     Begin Cumulative DFIT",{"$f":"+C348","v":17718.313817499522},{"$f":"+E349","v":17760.198964499523},{"$f":"+F349","v":17802.084111499524},17843.969258499525,17885.854405499525,17927.739552499526,17969.624699499527,18011.509846499528,18053.394993499529,18095.28014049953,18137.165287499531,18179.050434499532,18220.935581499532,18262.820728499533,18304.705875499534,18346.591022499535,18388.476169499536,18430.361316499537,18472.246463499538,18514.131610499539,18556.016757499539,18597.90190449954,18639.787051499541,18681.672198499542,18723.557345499543,18765.442492499544,18807.327639499545,18849.212786499545,18891.097933499546,18932.983080499547,18974.868227499548,19016.753374499549,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,{"$f":"+BR349","v":19033.024864499548},19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548,19033.024864499548]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0.38527570189866517},{"$f":"IF(F343=0,0,+F349/F343)","v":0.38480479238521442},{"$f":"IF(G343=0,0,+G349/G343)","v":0.38433723527463309},0.38387299489528121,0.38341203607982116,0.38295432415633712,0.38249982493964191,0.38204850472276547,0.38160033026862211,0.38115526880185086,0.38071328800082554,0.38027435598983023,0.37983844133139549,0.37940551301879316,0.37897554046868381,0.37854849351391501,0.37812434239646581,0.37770305776053409,0.37728461064576413,0.37686897248060997,0.37645611507583226,0.37604601061812543,0.37563863166387135,0.37523395113301755,0.37483194230307659,0.37443257880324399,0.37403583460863143,0.37364168403461373,0.37325010173128587,0.37286106267802804,0.37247454217817644,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0.37232506117550301},0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301,0.37232506117550301]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":269.79213145185116},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":269.79213145185116},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":269.79213145185116},269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":269.79213145185116},269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116,269.79213145185116]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0.38574999999999998},{"$f":"IF(F360=0,0,+F367/F360)","v":0.38574999999999998},{"$f":"IF(G360=0,0,+G367/G360)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":177.26199796881835},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":21926.665088999998},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"375","index":11,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":16675.69465647954}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":16675.694656479536},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":16590.652285724991}]
[null,null,null,"Plant Balance","Book NBV",null,null,"Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Accum Depr","Accum Depr reduction due to Repairs","Adjusted Accum Depr reduction due to Repairs","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":526606.23},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":332575.06999999995},{"$f":"+E32-I32","v":-4101.0442499999999},{"$f":"+E8+F8","v":328474.02574999997},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.5000000000000001E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Repairs basis \"reduction\"","Adjustested Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Repairs basis \"reduction\" accum res","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted",null,"NBV Alloc Basis","NBV Alloc %","2nd NBV Adjusgment","Final NBV Adjustment"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":218958.23},{"$f":"+B11/$B$32","v":0.42896678861965576},{"$f":"+C11*$D$8","v":225896.58335020381},null,{"$f":"+D11+E11","v":225896.58335020381},{"$f":"2018-1997","v":21},{"$f":"+F11*$H$8","v":5647.4145837550959},{"$f":"+(E11*$H$8)*G11","v":0},{"$f":"+(H11*G11)","v":118595.70625885701},{"$f":"+IF(F11-J11<0,0,F11-J11)","v":107300.8770913468},{"$f":"+$G$8*M11","v":103016.69129543437},{"$f":"IF($K$32=0,IF($B$32=0,0,C11),K11/$K$32)","v":0.31362203163619362},{"$f":"IF(M11<>0,0,IF($H$32=0,IF($B$32=0,0,B11),H11))","v":0},{"$f":"+N11/$N$32","v":{"$error":"#DIV/0!"}},{"$f":"+O11*($E$8-$M$32)","v":{"$error":"#DIV/0!"}},{"$f":"+M11+P11","v":{"$error":"#DIV/0!"}}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"+B12/$B$32","v":0},{"$f":"+C12*$D$8","v":0},null,{"$f":"+D12+E12","v":0},{"$f":"2018-A12","v":20},0,0,{"$f":"+(H12*G12)","v":0},0,{"$f":"+$G$8*M12","v":0},0,0,{"$error":"#DIV/0!"},{"$f":"+O12*($E$8-$M$32)","v":{"$error":"#DIV/0!"}},{"$f":"+M12+P12","v":{"$error":"#DIV/0!"}}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4021.62},7.8788608057736853E-3,4149.0571856232427,null,4149.0571856232427,19,103.72642964058107,0,1970.8021631710403,2178.2550224522024,2091.2841655493262,6.3666652508499793E-3,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,18,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":5487.76},1.0751213982298825E-2,5661.6562631416709,null,5661.6562631416709,17,141.54140657854177,0,2406.20391183521,3255.452351306461,3125.4724005287653,9.515128002564037E-3,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":12882},2.5237462738890451E-2,13290.205107692575,null,13290.205107692575,16,332.25512769231437,0,5316.08204307703,7974.1230646155445,7655.7414661203102,2.330699192619589E-2,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":55.39},1.0851599604930461E-4,57.145199574219198,null,57.145199574219198,15,1.4286299893554801,0,21.429449840332204,35.715749733886994,34.289732427709531,1.0439100123492651E-4,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,14,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":102714.19},0.20123005301042651,105968.99957852086,null,105968.99957852086,13,2649.2249894630218,0,34439.924863019281,71529.074715501571,68673.144231074766,0.20906719815752364,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1700},3.3305144120566502E-3,1753.8696384938191,null,1753.8696384938191,12,43.846740962345478,0,526.16089154814574,1227.7087469456733,1178.6902065780637,3.5883817720039732E-3,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":6420.5},1.2578569283888072E-2,6623.9529493820974,null,6623.9529493820974,11,165.59882373455244,0,1821.5870610800769,4802.3658883020207,4610.622556065111,1.4036490543012476E-2,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,10,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,9,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,8,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,7,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,6,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":65868.25},0.1290442093658532,67955.484597482646,-3659.55,64295.934597482643,5,1607.3983649370662,-457.44375000000002,8036.9918246853304,56258.942772797309,54012.700523397223,0.16443522558616563,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":9413.57},1.8442370914061246E-2,9711.8674193154475,-998.82,8713.0474193154478,4,217.82618548288622,-99.882000000000005,871.30474193154487,7841.7426773839034,7528.6466104705996,2.2920066794567852E-2,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":63553.24},0.12450881279582068,65567.116508182895,null,65567.116508182895,3,1639.1779127045725,0,4917.5337381137178,60649.582770069173,58228.036105447361,0.17726831207580609,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":15140.35},2.9661855222695238E-2,15620.117753629349,null,15620.117753629349,2,390.50294384073374,0,781.00588768146747,14839.111865947882,14246.632903954604,4.3372174927455751E-2,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4216.5600000000004},8.2607728525303462E-3,4350.1744487573515,null,4350.1744487573515,1,108.75436121893379,0,108.75436121893379,4241.4200875384176,4072.0735529517483,1.239694232642609E-2,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Total",{"$f":"SUM(B11:B31)","v":510431.66000000003},null,{"$f":"SUM(D11:D31)","v":526606.23},{"$f":"SUM(E11:E31)","v":-4658.37},{"$f":"SUM(F11:F31)","v":521947.86},null,{"$f":"SUM(H11:H31)","v":13048.6965},{"$f":"SUM(I11:I31)","v":-557.32574999999997},{"$f":"SUM(J11:J31)","v":179813.48719605914},{"$f":"SUM(K11:K31)","v":342134.37280394085},{"$f":"SUM(L11:L31)","v":328474.02574999997},null,{"$f":"SUM(N11:N31)","v":0},null,{"$f":"SUM(P11:P31)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Q11:Q31)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+L11","v":103016.69129543437},null,{"$f":"+$H11","v":5647.4145837550959},{"$f":"+$H11","v":5647.4145837550959},5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,{"$f":"+$H11","v":5647.4145837550959},5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959,5647.4145837550959]
[1998,null,0,null,{"$f":"+$H12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,2091.2841655493262,null,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107,103.72642964058107]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,3125.4724005287653,null,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,{"$f":"+$H15","v":141.54140657854177},141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177,141.54140657854177]
[2002,null,7655.7414661203102,null,{"$f":"+$H16","v":332.25512769231437},332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437,332.25512769231437]
[2003,null,34.289732427709531,null,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801,1.4286299893554801]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,68673.144231074766,null,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,{"$f":"+$H19","v":2649.2249894630218},2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218,2649.2249894630218]
[2006,null,1178.6902065780637,null,{"$f":"+$H20","v":43.846740962345478},43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478,43.846740962345478]
[2007,null,4610.622556065111,null,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244,165.59882373455244]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+$H24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,54012.700523397223,null,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,{"$f":"+$H27","v":1607.3983649370662},1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662,1607.3983649370662]
[2014,null,7528.6466104705996,null,{"$f":"+$H28","v":217.82618548288622},217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622,217.82618548288622]
[2015,null,58228.036105447361,null,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725,1639.1779127045725]
[2016,null,14246.632903954604,null,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374,390.50294384073374]
[2017,null,4072.0735529517483,null,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,{"$f":"+$H31","v":108.75436121893379},108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379,108.75436121893379]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":328474.02574999997},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":13048.6965},13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,{"$f":"SUM(BQ38:BQ58)","v":13048.6965},13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965,13048.6965]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":40541.050000000003},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6368.53},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6369.55},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6368.53},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6369.55},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6368.53},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3652.78},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1246.02},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1245.6199999999999},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1015.04},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":819.59},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":717.31},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1623.58},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":127.67},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":127.67},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":127.67},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":127.67},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":127.67},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":127.67},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":127.67},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":127.67},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":127.67},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":127.67},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":127.67},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":127.67},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":91.54},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2561.1400000000003},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":174.16},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":174.1},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":174.16},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":174.1},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":174.16},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":174.1},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":174.16},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":174.1},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":174.16},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":174.1},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":174.16},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":174.1},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":174.16},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":174.1},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":123.32},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":5532.09},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":231.22},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":231.22},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":231.22},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":231.22},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":231.22},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":231.22},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":231.22},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":231.22},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":231.22},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":231.22},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":231.22},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":231.22},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":231.22},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":231.22},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":231.22},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":231.22},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":231.22},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":231.22},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":231.22},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":231.22},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":231.22},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":231.22},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":231.22},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":214.03},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":17.72},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.71},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.71},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.71},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.71},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.71},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.71},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.71},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.71},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.71},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.71},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.71},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.71},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.71},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.71},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.71},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.71},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.71},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.71},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.71},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.71},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.71},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.71},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.71},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.71},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.68},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":50843.490000000005},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4108.57},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4108.57},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4108.57},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4108.57},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4108.57},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4108.57},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4108.57},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4108.57},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4108.57},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4108.57},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4108.57},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4108.57},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1540.65},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":943.5},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":68},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":68},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":68},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":68},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":68},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":68},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":68},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":68},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":68},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":68},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":68},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":68},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":68},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":59.5},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3723.89},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":256.82},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":256.82},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":256.82},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":256.82},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":256.82},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":256.82},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":256.82},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":256.82},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":256.82},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":256.82},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":256.82},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":256.82},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":256.82},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":256.82},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":128.41},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C82-SUM(E82:AY82)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,54655.5,{"$f":"C83-SUM(E83:AY83)","v":0.4199999999764259},1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1920.75,510.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AZ:AZ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!BA:BA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!BB:BB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!BC:BC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!BD:BD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!BE:BE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!BF:BF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!BG:BG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!BH:BH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!BI:BI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!BJ:BJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!BK:BK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!BL:BL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!BM:BM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!BN:BN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!BO:BO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!BP:BP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!BQ:BQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!BR:BR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!BS:BS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!BT:BT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!BU:BU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!BV:BV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!BW:BW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!BX:BX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!BY:BY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!BZ:BZ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!CA:CA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!CB:CB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!CC:CC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!CD:CD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!CE:CE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!CF:CF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!CG:CG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!CH:CH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2014,null,6989.49,{"$f":"C84-SUM(E84:AY84)","v":280.7200000000048},248.35,246.41,244.60999999999999,244.54,244.54,244.54,244.54,244.54,244.54,244.54,244.54,244.54,244.53,244.54,244.53,230.74999999999997,222.48,222.48,222.48,222.48,222.48,222.48,222.48,222.48,222.48,222.48,222.48,222.48,149.47999999999999,-15.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":26871.8},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2015.39},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1864.23},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1724.42},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1595.08},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1475.45},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1416.74},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1416.74},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1416.74},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1416.73},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1416.74},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1416.73},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1416.74},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1416.73},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1416.73},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1416.74},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1416.73},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1416.74},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1196.4000000000001},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":6739.82},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":505.49},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":467.58},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":432.51},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":400.07},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":370.06},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":342.31},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":337.74},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":337.75},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":337.74},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":337.75},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":337.74},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":337.74},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":337.75},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":337.74},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":337.75},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":337.74},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":337.74},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":337.75},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":168.87},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2029.2},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":152.19},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":140.79},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":130.22},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":120.44},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":111.42},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":103.06},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":95.34},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":94.07},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":94.07},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":94.07},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":94.07},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":94.06},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":94.05},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":94.06},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":94.06},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":94.05},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":94.06},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":94.04},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":94.05},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":47.03},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":203072.27000000002},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":16122.25},{"$f":"SUM(F67:F88)","v":15920.8},{"$f":"SUM(G67:G88)","v":15732.59},{"$f":"SUM(H67:H88)","v":15561.92},15402.300000000001,12591.669999999998,10172.68,10170.959999999999,9940.4199999999983,9744.9299999999985,9642.6899999999987,8925.3199999999979,6321.31,4680.5700000000006,4441.8900000000003,4176.3500000000004,4168.1000000000004,3947.75,2582.48,2366.59,2319.56,2319.56,2319.56,2302.37,2088.31,2087.6299999999997,2087.6299999999997,2087.6299999999997,2070.23,495.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":62475.641295434369},"     Begin Cumulative Difference",{"$f":"+$C94","v":62475.641295434369},{"$f":"+E96","v":63196.756711679271},{"$f":"+F96","v":63918.892127924177},64640.007544169079,65362.142960413985,66083.258376658894,64088.623792903796,59687.229209148703,55285.434625393609,50653.060041638513,45825.23545788342,40895.130874128328,35247.716290373231,29600.301706618135,23952.887122863038,18305.472539107941,12658.057955352844,7010.6433715977482,1363.2287878426523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":721.11541624490383},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":722.13541624490426},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":721.11541624490383},722.13541624490426,721.11541624490383,-1994.6345837550957,-4401.3945837550964,-4401.794583755096,-4632.374583755096,-4827.8245837550958,-4930.1045837550955,-5647.4145837550959,-5647.4145837550959,-5647.4145837550959,-5647.4145837550959,-5647.4145837550959,-5647.4145837550959,-5647.4145837550959,-5647.4145837550959,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":63196.756711679271},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":63918.892127924177},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":64640.007544169079},65362.142960413985,66083.258376658894,64088.623792903796,59687.229209148703,55285.434625393609,50653.060041638513,45825.23545788342,40895.130874128328,35247.716290373231,29600.301706618135,23952.887122863038,18305.472539107941,12658.057955352844,7010.6433715977482,1363.2287878426523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":721.11541624490383},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":722.13541624490426},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":721.11541624490383},722.13541624490426,721.11541624490383,-1994.6345837550957,-4401.3945837550964,-4401.794583755096,-4632.374583755096,-4827.8245837550958,-4930.1045837550955,-5647.4145837550959,-5647.4145837550959,-5647.4145837550959,-5647.4145837550959,-5647.4145837550959,-5647.4145837550959,-5647.4145837550959,-1363.2287878426523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0.25345000000000001},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0.25345000000000001},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.37852747872047132,0.37852747872047132,0.37852747872047127,0.37852747872047127,0.37852747872047127,0.37852747872047121,0.37852747872047116,0.37852747872047121,0.37852747872047121,0.37852747872047116,0.37852747872047121,0.37852747872047121,0.37852747872047116,0.37852747872047116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":182.76670224727087},{"$f":"IF(F94=0,0,F97*$C99)","v":183.02522124727099},{"$f":"IF(G94=0,0,G97*$C99)","v":182.76670224727087},183.02522124727099,182.76670224727087,-505.54013525272904,-1115.5334572527292,-1115.6348372527291,-1174.0753382527291,-1223.6121407527291,-1249.535006752729,-1431.3372262527291,-1431.3372262527291,-1431.3372262527291,-1431.3372262527291,-1431.3372262527291,-1431.3372262527291,-1431.3372262527291,-345.51033627872022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":182.76670224727087},{"$f":"+F97*F98","v":183.02522124727099},{"$f":"+G97*G98","v":182.76670224727087},183.02522124727099,182.76670224727087,-755.02399995747317,-1666.048794642755,-1666.2002056342428,-1753.481071677609,-1827.464267393525,-1866.1800579170545,-2137.7016036780356,-2137.701603678036,-2137.701603678036,-2137.7016036780356,-2137.701603678036,-2137.701603678036,-2137.7016036780356,-516.01955598124323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":24099.978629713805},"     Begin Cumulative DFIT",{"$f":"+C101","v":24099.978629713805},{"$f":"+E102","v":24282.745331961076},{"$f":"+F102","v":24465.770553208346},24648.537255455616,24831.562476702886,25014.329178950156,24259.305178992683,22593.256384349927,20927.056178715684,19173.575107038076,17346.110839644549,15479.930781727495,13342.22917804946,11204.527574371423,9066.8259706933859,6929.1243670153508,4791.4227633373148,2653.7211596592788,516.01955598124323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":24282.745331961076},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":24465.770553208346},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":24648.537255455616},24831.562476702886,25014.329178950156,24259.305178992683,22593.256384349927,20927.056178715684,19173.575107038076,17346.110839644549,15479.930781727495,13342.22917804946,11204.527574371423,9066.8259706933859,6929.1243670153508,4791.4227633373148,2653.7211596592788,516.01955598124323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0.38574999999999998},{"$f":"IF(F94=0,0,+F101/F94)","v":0.38424037237773989},{"$f":"IF(G94=0,0,+G101/G94)","v":0.38276274413899003},0.38132014818551896,0.3799074104981825,0.37852747872047132,0.37852747872047132,0.37852747872047127,0.37852747872047127,0.37852747872047127,0.37852747872047121,0.37852747872047116,0.37852747872047121,0.37852747872047121,0.37852747872047116,0.37852747872047121,0.37852747872047121,0.37852747872047116,0.37852747872047116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0.38424037237773989},{"$f":"IF(F96=0,0,+F102/F96)","v":0.38276274413899003},{"$f":"IF(G96=0,0,+G102/G96)","v":0.38132014818551896},0.3799074104981825,0.37852747872047132,0.37852747872047132,0.37852747872047127,0.37852747872047127,0.37852747872047127,0.37852747872047121,0.37852747872047116,0.37852747872047121,0.37852747872047121,0.37852747872047116,0.37852747872047121,0.37852747872047121,0.37852747872047116,0.37852747872047116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":24099.978629713805},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":24282.745331961076},{"$f":"+E105+F100","v":24465.770553208346},{"$f":"+F105+G100","v":24648.537255455616},24831.562476702886,25014.329178950156,24259.305178992683,22593.256384349927,20927.056178715684,19173.575107038076,17346.110839644549,15479.930781727495,13342.22917804946,11204.527574371423,9066.8259706933859,6929.1243670153508,4791.4227633373148,2653.7211596592788,516.01955598124323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":15834.451286327841},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":16017.217988575112},{"$f":"IF(F99<>0,+E106+F99,0)","v":16200.243209822384},{"$f":"IF(G99<>0,+F106+G99,0)","v":16383.009912069654},16566.035133316924,16748.801835564194,16243.261700311465,15127.728243058735,14012.093405806005,12838.018067553276,11614.405926800546,10364.870920047817,8933.5336937950888,7502.1964675423596,6070.8592412896305,4639.5220150369014,3208.1847887841723,1776.8475625314431,345.51033627871402,-6.1959326558280736E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":8265.5273433859638},{"$f":"+E109","v":8265.5273433859638},{"$f":"+F109","v":8265.5273433859638},8265.5273433859638,8265.5273433859638,8265.5273433859638,8016.0434786812193,7465.5281412911936,6914.9627729096801,6335.5570394848,5731.704912844004,5115.0598616796788,4408.6954842543728,3702.3311068290659,2995.966729403759,2289.6023519784526,1583.2379745531457,876.87359712783882,170.50921970253239,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,{"$f":"+BR109","v":9.3791641120333225E-12},9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,249.48386470474412,550.51533739002571,550.56536838151374,579.40573342487983,603.85212664079586,616.64505116432542,706.36437742530643,706.36437742530688,706.36437742530688,706.36437742530643,706.36437742530688,706.36437742530688,706.36437742530643,170.50921970252301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":8265.5273433859638},"     End Excess Deferred",{"$f":"+E107-E108","v":8265.5273433859638},{"$f":"+F107-F108","v":8265.5273433859638},8265.5273433859638,8265.5273433859638,8265.5273433859638,8016.0434786812193,7465.5281412911936,6914.9627729096801,6335.5570394848,5731.704912844004,5115.0598616796788,4408.6954842543728,3702.3311068290659,2995.966729403759,2289.6023519784526,1583.2379745531457,876.87359712783882,170.50921970253239,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,{"$f":"+BR107-BR108","v":9.3791641120333225E-12},9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12,9.3791641120333225E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":8265.5273433859547},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,249.48386470474412,550.51533739002571,550.56536838151374,579.40573342487983,603.85212664079586,616.64505116432542,706.36437742530643,706.36437742530688,706.36437742530688,706.36437742530643,706.36437742530688,706.36437742530688,706.36437742530643,170.50921970252301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":467.70416554932626},"     Begin Cumulative Difference",{"$f":"+$C132","v":467.70416554932626},{"$f":"+E134","v":491.64773590874518},{"$f":"+F134","v":515.59130626816409},539.534876627583,563.47844698700192,587.42201734642083,611.36558770583974,635.30915806525866,659.25272842467757,683.19629878409648,707.1398691435154,731.08343950293431,755.02700986235322,742.84058022177214,639.1141505811911,535.38772094061005,431.66129130002901,327.93486165944796,224.20843201886689,120.48200237828581,16.755572737704739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0.25345000000000001},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0.25345000000000001},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.33540370535612557,0.33540370535612557,0.33540370535612557,0.33540370535612551,0.33540370535612551,0.33540370535612551,0.33540370535612557,0.33540370535612557,0.33540370535612524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":180.41688186065261},"     Begin Cumulative DFIT",{"$f":"+C139","v":180.41688186065261},{"$f":"+E140","v":186.48537976824733},{"$f":"+F140","v":192.55387767584205},198.62237558343676,204.69087349103148,210.7593713986262,216.82786930622092,222.89636721381564,228.96486512141036,235.03336302900507,241.10186093659979,247.17035884419451,253.23885675178923,249.15148309527663,214.3612542504643,179.57102540565194,144.7807965608396,109.99056771602727,75.200338871214939,40.410110026402592,5.6198811815902445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0.37930690237707293},{"$f":"IF(F134=0,0,+F140/F134)","v":0.3734622274171801},{"$f":"IF(G134=0,0,+G140/G134)","v":0.36813630441269318},0.36326300426492303,0.35878697967552503,0.35466155385008069,0.35084708662568947,0.34730969664476796,0.3440202522280939,0.34095356726049297,0.3380877550888669,0.33540370535612557,0.33540370535612557,0.33540370535612557,0.33540370535612551,0.33540370535612551,0.33540370535612551,0.33540370535612557,0.33540370535612557,0.33540370535612524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":180.41688186065261},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":186.48537976824733},{"$f":"+E143+F138","v":192.55387767584205},{"$f":"+F143+G138","v":198.62237558343676},204.69087349103148,210.7593713986262,216.82786930622092,222.89636721381564,228.96486512141036,235.03336302900507,241.10186093659979,247.17035884419451,253.23885675178923,249.15148309527663,214.3612542504643,179.57102540565194,144.7807965608396,109.99056771602727,75.200338871214939,40.410110026402592,5.6198811815902445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0.99872306410733547,8.5007652524070743,8.5007652524070743,8.5007652524070672,8.5007652524070672,8.5007652524070672,8.5007652524070743,8.5007652524070743,1.3731812712189786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":32.618593421458229},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":32.558593421458227},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":32.618593421458229},32.558593421458227,32.618593421458229,32.558593421458227,32.618593421458229,32.558593421458227,32.618593421458229,32.558593421458227,32.618593421458229,32.558593421458227,32.618593421458229,32.558593421458227,-18.221406578541774,-141.54140657854177,-141.54140657854177,-141.54140657854177,-141.54140657854177,-141.54140657854177,-141.54140657854177,-141.54140657854177,-11.561455800845522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":8.2671825026685877},{"$f":"+F173*F174","v":8.2519755026685875},{"$f":"+G173*G174","v":8.2671825026685877},{"$f":"+H173*H174","v":8.2519755026685875},8.2671825026685877,8.2519755026685875,8.2671825026685877,8.2519755026685875,8.2671825026685877,8.2519755026685875,8.2671825026685877,8.2519755026685875,8.2671825026685877,8.2519755026685875,-5.9512235652933727,-46.228294762214752,-46.228294762214752,-46.228294762214752,-46.228294762214759,-46.228294762214752,-46.228294762214766,-46.228294762214759,-3.7760426405345058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0.38574999999999998},{"$f":"IF(F170=0,0,+F177/F170)","v":0.37852086401833052},{"$f":"IF(G170=0,0,+G177/G170)","v":0.37205212789082337},0.3662094003030073,0.36092459050788234,0.35610451062546833,0.35170597793327185,0.34766176045830127,0.34394388237175055,0.34050221079268833,0.33731838787304991,0.33435397589358518,0.33159687729119147,0.32901691291740515,0.32660615631626161,0.32660615631626161,0.32660615631626161,0.32660615631626161,0.32660615631626166,0.32660615631626161,0.32660615631626172,0.32660615631626166,0.32660615631626194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":217.69122350397109},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":225.95840600663968},{"$f":"+E181+F176","v":234.21038150930826},{"$f":"+F181+G176","v":242.47756401197685},250.72953951464544,258.99672201731403,267.24869751998261,275.51588002265117,283.76785552531976,292.03503802798832,300.28701353065691,308.55419603332547,316.80617153599405,325.07335403866261,333.3253295413312,327.37410597603781,281.14581121382304,234.91751645160829,188.68922168939355,142.46092692717878,96.232632164964031,50.004337402749265,3.7760426405345058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":74.661176589955602},"     End Excess Deferred",{"$f":"+E183-E184","v":74.661176589955602},{"$f":"+F183-F184","v":74.661176589955602},74.661176589955602,74.661176589955602,74.661176589955602,74.661176589955602,74.661176589955602,74.661176589955602,74.661176589955602,74.661176589955602,74.661176589955602,74.661176589955602,74.661176589955602,74.661176589955602,73.328168521993646,62.973543257110308,52.618917992226969,42.26429272734363,31.909667462460284,21.555042197576945,11.200416932693592,0.84579166781024639,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,{"$f":"+BR183-BR184","v":3.8191672047105385E-14},3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":74.661176589955559},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,1.33300806796196,10.354625264883339,10.354625264883339,10.354625264883339,10.354625264883346,10.354625264883339,10.354625264883353,10.354625264883346,0.8457916678102082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":2123.65146612031},"     Begin Cumulative Difference",{"$f":"+$C189","v":2123.65146612031},{"$f":"+E191","v":2022.6163384279957},{"$f":"+F191","v":1921.5812107356815},1820.5460830433672,1719.5109553510529,1618.4758276587386,1517.4406999664243,1416.40557227411,1315.3704445817957,1214.3353168894814,1113.3001891971671,1012.2650615048527,911.22993381253832,810.19480612022392,709.15967842790951,608.12455073559511,507.0894230432807,406.0542953509663,305.0191676586519,203.98403996633752,102.94891227402314,1.913784581708768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":-101.03512769231438},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":-101.03512769231438},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":-101.03512769231438},-101.03512769231438,-101.03512769231438,-101.03512769231438,-101.03512769231438,-101.03512769231438,-101.03512769231438,-101.03512769231438,-101.03512769231438,-101.03512769231438,-101.03512769231438,-101.03512769231438,-101.03512769231438,-101.03512769231438,-101.03512769231438,-101.03512769231438,-101.03512769231438,-101.03512769231438,-101.03512769231438,-1.913784581708768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":819.19855305590954},"     Begin Cumulative DFIT",{"$f":"+C196","v":819.19855305590954},{"$f":"+E197","v":780.22425254859922},{"$f":"+F197","v":741.24995204128891},702.27565153397859,663.30135102666839,624.32705051935818,585.35275001204786,546.37844950473766,507.4041489974274,468.42984849011714,429.45554798280688,390.48124747549662,351.50694696818636,312.53264646087609,273.55834595356589,234.58404544625566,195.60974493894543,156.63544443163516,117.6611439243249,78.686843417014643,39.712542909704403,0.73824240239415673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0.38574999999999993},{"$f":"IF(F191=0,0,+F197/F191)","v":0.38574999999999987},{"$f":"IF(G191=0,0,+G197/G191)","v":0.38574999999999982},0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.38574999999999965,0.3857499999999997,0.38574999999999976,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.3857499999999997,0.38574999999999976,0.3857499999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":280.95908896771698},{"$f":"+E204","v":267.5921415740238},{"$f":"+F204","v":254.22519418033062},240.85824678663744,227.49129939294426,214.12435199925108,200.75740460555789,187.39045721186471,174.02350981817153,160.65656242447835,147.28961503078517,133.92266763709202,120.55572024339887,107.18877284970571,93.821825456012562,80.454878062319409,67.087930668626242,53.720983274933069,40.354035881239895,26.987088487546721,13.620141093853562,0.253193700160395,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,{"$f":"+BR204","v":3.255173908200959E-13},3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13,3.255173908200959E-13]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":16.569732427709532},"     Begin Cumulative Difference",{"$f":"+$C208","v":16.569732427709532},{"$f":"+E210","v":15.851102438354051},{"$f":"+F210","v":15.13247244899857},14.413842459643089,13.695212470287608,12.976582480932127,12.257952491576646,11.539322502221165,10.820692512865683,10.102062523510202,9.3834325341547213,8.6648025447992403,7.9461725554437601,7.2275425660882799,6.5089125767327998,5.7902825873773196,5.0716525980218394,4.3530226086663593,3.6343926193108791,2.9157626299553989,2.1971326405999188,1.4785026512444386,0.75987266188895841,4.1242672533478242E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":-0.71862998935548017},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":-0.71862998935548017},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":-0.71862998935548017},-0.71862998935548017,-0.71862998935548017,-0.71862998935548017,-0.71862998935548017,-0.71862998935548017,-0.71862998935548017,-0.71862998935548017,-0.71862998935548017,-0.71862998935548017,-0.71862998935548017,-0.71862998935548017,-0.71862998935548017,-0.71862998935548017,-0.71862998935548017,-0.71862998935548017,-0.71862998935548017,-0.71862998935548017,-0.71862998935548017,-0.71862998935548017,-0.71862998935548017,-0.71862998935548017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0.38574999999999998},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0.38574999999999998},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000037,0.38575000000000031,0.38575000000000031,0.38575000000000031,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":6.3917742839889513},"     Begin Cumulative DFIT",{"$f":"+C215","v":6.3917742839889513},{"$f":"+E216","v":6.1145627655950747},{"$f":"+F216","v":5.8373512472011981},5.5601397288073215,5.282928210413445,5.0057166920195684,4.7285051736256918,4.4512936552318152,4.1740821368379386,3.896870618444062,3.6196591000501854,3.3424475816563088,3.0652360632624323,2.7880245448685557,2.5108130264746791,2.2336015080808025,1.9563899896869259,1.6791784712930493,1.4019669528991727,1.1247554345052961,0.84754391611141933,0.57033239771754263,0.29312087932366593,1.5909360929789229E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":6.3917742839889513},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":6.1145627655950747},{"$f":"+E219+F214","v":5.8373512472011981},{"$f":"+F219+G214","v":5.5601397288073215},5.282928210413445,5.0057166920195684,4.7285051736256918,4.4512936552318152,4.1740821368379386,3.896870618444062,3.6196591000501854,3.3424475816563088,3.0652360632624323,2.7880245448685557,2.5108130264746791,2.2336015080808025,1.9563899896869259,1.6791784712930493,1.4019669528991727,1.1247554345052961,0.84754391611141933,0.57033239771754263,0.29312087932366593,1.5909360929789229E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":9.5074747591730013E-2},{"$f":"+F213-F214","v":9.5074747591730013E-2},9.5074747591730013E-2,9.5074747591730013E-2,9.5074747591730013E-2,9.5074747591730013E-2,9.5074747591730013E-2,9.5074747591730069E-2,9.5074747591730069E-2,9.5074747591730124E-2,9.507474759173018E-2,9.507474759173018E-2,9.507474759173018E-2,9.507474759173018E-2,9.507474759173018E-2,9.507474759173018E-2,9.507474759173018E-2,9.507474759173018E-2,9.5074747591730235E-2,9.5074747591730291E-2,9.5074747591730235E-2,9.5074747591730235E-2,9.5074747591730235E-2,5.4564055761791679E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":1459.345010536978},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":1459.345010536978},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":1459.345010536978},1459.345010536978,1459.345010536978,1459.345010536978,1459.345010536978,1459.345010536978,1459.345010536978,1459.345010536978,1459.345010536978,1459.345010536978,-1108.5749894630217,-2649.2249894630218,-2649.2249894630218,-2649.2249894630218,-2649.2249894630218,-2649.2249894630218,-2649.2249894630218,-2649.2249894630218,-2649.2249894630218,-2649.2249894630218,-2649.2249894630218,-2649.2249894630218,-2649.2249894630218,-2442.519494499204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":369.87099292059708},{"$f":"+F249*F250","v":369.87099292059708},{"$f":"+G249*G250","v":369.87099292059708},369.87099292059708,369.87099292059708,369.87099292059708,369.87099292059708,369.87099292059708,369.87099292059708,369.87099292059708,369.87099292059708,369.87099292059708,-354.95939054145276,-848.26673576902692,-848.26673576902692,-848.26673576902715,-848.26673576902692,-848.26673576902692,-848.26673576902692,-848.26673576902692,-848.26673576902715,-848.26673576902715,-848.26673576902715,-848.26673576902726,-848.26673576902726,-782.08081491448365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0.38574999999999998},{"$f":"IF(F246=0,0,+F253/F246)","v":0.37574059813961036},{"$f":"IF(G246=0,0,+G253/G246)","v":0.36713922869722021},0.35966831145371136,0.35311873024897983,0.34732995095241742,0.34217668762600667,0.33755973170120285,0.3333995027949877,0.32963142325494443,0.32620254183849895,0.32306902991766273,0.3201942980090054,0.3201942980090054,0.3201942980090054,0.32019429800900545,0.3201942980090054,0.3201942980090054,0.3201942980090054,0.3201942980090054,0.32019429800900545,0.32019429800900545,0.32019429800900545,0.32019429800900551,0.32019429800900551,0.32019429800900551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0.37574059813961036},{"$f":"IF(F248=0,0,+F254/F248)","v":0.36713922869722021},{"$f":"IF(G248=0,0,+G254/G248)","v":0.35966831145371136},0.35311873024897983,0.34732995095241742,0.34217668762600667,0.33755973170120285,0.3333995027949877,0.32963142325494443,0.32620254183849895,0.32306902991766273,0.3201942980090054,0.3201942980090054,0.3201942980090054,0.32019429800900545,0.3201942980090054,0.3201942980090054,0.3201942980090054,0.3201942980090054,0.32019429800900545,0.32019429800900545,0.32019429800900545,0.32019429800900551,0.32019429800900551,0.32019429800900551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":2358.8632547711904},{"$f":"+E261","v":2358.8632547711904},{"$f":"+F261","v":2358.8632547711904},2358.8632547711904,2358.8632547711904,2358.8632547711904,2358.8632547711904,2358.8632547711904,2358.8632547711904,2358.8632547711904,2358.8632547711904,2358.8632547711904,2358.8632547711904,2284.8721953091404,2108.0515331195165,1931.2308709298925,1754.4102087402682,1577.5895465506442,1400.7688843610201,1223.9482221713961,1047.127559981772,870.30689779214777,693.48623560252349,516.66557341289922,339.84491122327483,163.02424903365045,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,{"$f":"+BR261","v":-9.8907548817805946E-12},-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12,-9.8907548817805946E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":2358.8632547712004},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,73.991059462049918,176.82066218962404,176.82066218962404,176.82066218962427,176.82066218962404,176.82066218962404,176.82066218962404,176.82066218962404,176.82066218962427,176.82066218962427,176.82066218962427,176.82066218962439,176.82066218962439,163.02424903366034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":24.153259037654522},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":24.153259037654522},24.153259037654522,24.153259037654522,24.153259037654522,24.153259037654522,24.153259037654522,24.153259037654522,24.153259037654522,24.153259037654522,24.153259037654522,24.153259037654522,24.153259037654522,15.653259037654522,-43.846740962345478,-43.846740962345478,-43.846740962345478,-43.846740962345478,-43.846740962345478,-43.846740962345478,-43.846740962345478,-43.846740962345478,-43.846740962345478,-43.846740962345478,-43.846740962345478,-43.846740962345478,-43.846740962345478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":24.153259037654522},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":24.153259037654522},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":24.153259037654522},24.153259037654522,24.153259037654522,24.153259037654522,24.153259037654522,24.153259037654522,24.153259037654522,24.153259037654522,24.153259037654522,24.153259037654522,24.153259037654522,15.653259037654522,-43.846740962345478,-43.846740962345478,-43.846740962345478,-43.846740962345478,-43.846740962345478,-43.846740962345478,-43.846740962345478,-43.846740962345478,-43.846740962345478,-43.846740962345478,-43.846740962345478,-43.846740962345478,-38.674941557080643,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":90.724622187488066},"     Begin Cumulative DFIT",{"$f":"+C272","v":90.724622187488066},{"$f":"+E273","v":96.846265690581603},{"$f":"+F273","v":102.96790919367514},109.08955269676868,115.21119619986221,121.33283970295575,127.45448320604929,133.57612670914284,139.69777021223638,145.81941371532992,151.94105721842345,158.06270072151699,164.18434422461053,170.30598772770406,174.2733062307976,160.74492140268819,147.21653657457878,133.68815174646937,120.15976691835995,106.63138209025053,93.102997262141102,79.574612434031678,66.04622760592224,52.517842777812817,38.989457949703393,25.461073121593962,11.932688293484532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0.37342859385585381},{"$f":"IF(F267=0,0,+F273/F267)","v":0.36320669778309611},{"$f":"IF(G267=0,0,+G273/G267)","v":0.35458982115964388},0.34722745700852414,0.34086423228926832,0.33530968248871967,0.33041886136769638,0.32607950981151745,0.32220333340704777,0.31871993155991363,0.31557248311338432,0.31271462283064111,0.31010814211805166,0.30853797867730393,0.30853797867730398,0.30853797867730398,0.30853797867730404,0.30853797867730409,0.30853797867730409,0.30853797867730415,0.3085379786773042,0.30853797867730415,0.30853797867730415,0.3085379786773042,0.3085379786773042,0.30853797867730415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":31.115664330277824},{"$f":"+E280","v":31.115664330277824},{"$f":"+F280","v":31.115664330277824},31.115664330277824,31.115664330277824,31.115664330277824,31.115664330277824,31.115664330277824,31.115664330277824,31.115664330277824,31.115664330277824,31.115664330277824,31.115664330277824,31.115664330277824,31.115664330277824,28.700235999074867,26.28480766787191,23.869379336668949,21.453951005465989,19.038522674263024,16.62309434306006,14.207666011857095,11.792237680654125,9.3768093494511593,6.9613810182481934,4.545952687045224,2.1305243558422546,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,{"$f":"+BR280","v":-1.8829382497642655E-13},-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13,-1.8829382497642655E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.415428331202957,2.4154283312029587,2.4154283312029587,2.4154283312029605,2.4154283312029641,2.4154283312029641,2.4154283312029659,2.4154283312029694,2.4154283312029659,2.4154283312029659,2.4154283312029694,2.4154283312029694,2.1305243558424429,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":977.95373233055864},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":1069.1749085960062},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":1160.3960848614538},1251.6172611269014,1342.8384373923491,1434.0596136577967,1525.2807899232444,1616.501966188692,1707.7231424541396,1798.9443187195873,1890.1654949850349,1981.3866712504826,2072.6078475159302,2163.8290237813776,2126.6402000468252,1961.0413763122726,1795.4425525777201,1629.8437288431676,1464.2449051086151,1298.6460813740625,1133.04725763951,967.4484339049576,801.84961017040519,636.25078643585277,470.65196270130036,305.05313896674795,139.45431523219551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":23.120007124477684},{"$f":"IF(F284=0,0,F287*$C289)","v":23.120007124477684},{"$f":"IF(G284=0,0,G287*$C289)","v":23.120007124477684},23.120007124477684,23.120007124477684,23.120007124477684,23.120007124477684,23.120007124477684,23.120007124477684,23.120007124477684,23.120007124477684,23.120007124477684,23.120007124477684,23.120007124477684,-9.4255073755223169,-41.971021875522318,-41.971021875522318,-41.971021875522318,-41.971021875522318,-41.971021875522318,-41.971021875522318,-41.971021875522318,-41.971021875522318,-41.971021875522318,-41.971021875522318,-41.971021875522318,-41.971021875522318,-35.344696195599951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":342.0570835021166},"     Begin Cumulative DFIT",{"$f":"+C291","v":342.0570835021166},{"$f":"+E292","v":365.17709062659429},{"$f":"+F292","v":388.29709775107199},411.41710487554968,434.53711200002738,457.65711912450507,480.77712624898277,503.89713337346046,527.01714049793816,550.1371476224158,573.25715474689343,596.37716187137107,619.49716899584871,642.61717612032635,665.73718324480399,654.29543692883908,603.34626615330535,552.39709537777162,501.44792460223795,450.49875382670427,399.5495830511706,348.60041227563693,297.65124150010325,246.70207072456958,195.75289994903591,144.80372917350221,93.854558397968532,42.905387622434851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":342.0570835021166},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":365.17709062659429},{"$f":"+E295+F290","v":388.29709775107199},{"$f":"+F295+G290","v":411.41710487554968},434.53711200002738,457.65711912450507,480.77712624898277,503.89713337346046,527.01714049793816,550.1371476224158,573.25715474689343,596.37716187137107,619.49716899584871,642.61717612032635,665.73718324480399,654.29543692883908,603.34626615330535,552.39709537777162,501.44792460223795,450.49875382670427,399.5495830511706,348.60041227563693,297.65124150010325,246.70207072456958,195.75289994903591,144.80372917350221,93.854558397968532,42.905387622434851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.0162389404425607,8.9781489000113552,8.9781489000113552,8.9781489000113552,8.9781489000113552,8.9781489000113552,8.9781489000113623,8.9781489000113623,8.9781489000113623,8.9781489000113623,8.9781489000113766,8.9781489000113623,8.9781489000113623,7.5606914268349001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":30.523814517113777},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":28.58381451711378},26.783814517113768,26.713814517113775,26.713814517113775,26.713814517113775,26.713814517113775,26.713814517113775,26.713814517113775,26.713814517113775,26.713814517113775,26.713814517113775,26.703814517113784,26.713814517113775,26.703814517113784,12.923814517113755,4.6538145171137728,4.6538145171137728,4.6538145171137728,4.6538145171137728,4.6538145171137728,4.6538145171137728,4.6538145171137728,4.6538145171137728,4.6538145171137728,4.6538145171137728,4.6538145171137728,4.6538145171137728,-68.346185482886227,-232.87618548288623,-217.82618548288622,-217.82618548288622,-217.82618548288622,-217.82618548288622,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.25345000000000001},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.25345000000000001},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.32377037864669123,0.32377037864669117,0.32377037864669123,0.32377037864669123,0.32377037864669123,0.32377037864669128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":215.71592327839636},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":222.96049106775885},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":229.74884885712135},236.51946514648384,243.29008143584633,250.06069772520883,256.83131401457132,263.60193030393378,270.37254659329625,277.14316288265871,283.91377917202118,290.68439546138364,297.45247725074614,304.22309354010861,310.9911753294711,314.26671611883359,315.44622540819609,316.62573469755858,317.80524398692108,318.98475327628358,320.16426256564608,321.34377185500858,322.52328114437108,323.70279043373358,324.88229972309608,326.06180901245858,327.24131830182108,328.42082759118358,306.2923572383325,230.89394648674136,160.3682799337829,89.842613380824432,19.316946827865962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":207.97966248903387},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":215.71592327839636},{"$f":"+E428+F423","v":222.96049106775885},{"$f":"+F428+G423","v":229.74884885712135},236.51946514648384,243.29008143584633,250.06069772520883,256.83131401457132,263.60193030393378,270.37254659329625,277.14316288265871,283.91377917202118,290.68439546138364,297.45247725074614,304.22309354010861,310.9911753294711,314.26671611883359,315.44622540819609,316.62573469755858,317.80524398692108,318.98475327628358,320.16426256564608,321.34377185500858,322.52328114437108,323.70279043373358,324.88229972309608,326.06180901245858,327.24131830182108,328.42082759118358,306.2923572383325,230.89394648674136,160.3682799337829,89.842613380824432,19.316946827865962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":71.330419565260343},{"$f":"+E432","v":71.330419565260343},{"$f":"+F432","v":71.330419565260343},71.330419565260343,71.330419565260343,71.330419565260343,71.330419565260343,71.330419565260343,71.330419565260343,71.330419565260343,71.330419565260343,71.330419565260343,71.330419565260343,71.330419565260343,71.330419565260343,71.330419565260343,71.330419565260343,71.330419565260343,71.330419565260343,71.330419565260343,71.330419565260343,71.330419565260343,71.330419565260343,71.330419565260343,71.330419565260343,71.330419565260343,71.330419565260343,71.330419565260343,71.330419565260343,66.524289923046794,50.148348382093154,34.830728539772196,19.513108697451237,4.1954888551302787,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,{"$f":"+BR432","v":-1.0125233984581428E-13},-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13,-1.0125233984581428E-13]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":376.21208729542764},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":225.05208729542755},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":85.242087295427609},-44.097912704572536,-163.72791270457242,-222.43791270457245,-222.43791270457245,-222.43791270457245,-222.44791270457245,-222.43791270457245,-222.44791270457245,-222.43791270457245,-222.44791270457245,-222.44791270457245,-222.43791270457245,-222.44791270457245,-222.43791270457245,-442.77791270457237,-1639.1779127045725,-1639.1779127045725,-1639.1779127045725,-1639.1779127045725,-1639.1779127045725,-1639.1779127045725,-1639.1779127045725,-1639.1779127045725,-1639.1779127045725,-1639.1779127045725,-1639.1779127045725,-1639.1779127045725,-1639.1779127045725,-1639.1779127045725,-1639.1779127045725,-1639.1779127045725,-1639.1779127045725,-1639.1779127045725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":31732.448192742791},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":31957.500280038221},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":32042.742367333649},31998.644454629077,31834.916541924504,31612.478629219931,31390.040716515359,31167.602803810787,30945.154891106213,30722.716978401641,30500.269065697066,30277.831152992494,30055.38324028792,29832.935327583349,29610.497414878777,29388.049502174203,29165.61158946963,28722.833676765058,27083.655764060484,25444.47785135591,23805.299938651337,22166.122025946763,20526.944113242189,18887.766200537615,17248.588287833041,15609.410375128469,13970.232462423897,12331.054549719325,10691.876637014753,9052.6987243101812,7413.5208116056092,5774.3428989010372,4135.1649861964652,2495.9870734918927,856.80916078732025,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":95.350953525026142},{"$f":"IF(F436=0,0,F439*$C441)","v":57.039451525026116},{"$f":"IF(G436=0,0,G439*$C441)","v":21.604607025026127},-11.17661597497391,-41.496839474973882,-56.376888974973888,-56.376888974973888,-56.376888974973888,-56.379423474973891,-56.376888974973888,-56.379423474973891,-56.376888974973888,-56.379423474973891,-56.379423474973891,-56.376888974973888,-56.379423474973891,-56.376888974973888,-112.22206197497387,-415.44964197497393,-415.44964197497393,-415.44964197497393,-415.44964197497393,-415.44964197497393,-415.44964197497393,-415.44964197497393,-415.44964197497393,-415.44964197497393,-415.44964197497393,-415.44964197497393,-415.44964197497393,-415.44964197497393,-415.44964197497393,-415.44964197497393,-415.44964197497393,-415.44964197497393,-217.15828180154634,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38418148379706268},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38326084253770437},0.38291551169664712,0.38291551169664712,0.38291551169664712,0.38291551169664712,0.38291551169664712,0.38291551169664712,0.38291551169664712,0.38291551169664712,0.38291551169664712,0.38291551169664712,0.38291551169664712,0.38291551169664712,0.38291551169664712,0.38291551169664712,0.38291551169664712,0.38291551169664712,0.38291551169664712,0.38291551169664712,0.38291551169664712,0.38291551169664712,0.38291551169664717,0.38291551169664717,0.38291551169664717,0.38291551169664717,0.38291551169664717,0.38291551169664712,0.38291551169664706,0.38291551169664706,0.38291551169664706,0.38291551169664706,0.38291551169664706,0.38291551169664706,0.382915511696647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":7947.2380409256339},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":8042.5889944506598},{"$f":"IF(F441<>0,+E448+F441,0)","v":8099.6284459756862},{"$f":"IF(G441<>0,+F448+G441,0)","v":8121.2330530007121},8110.056437025738,8068.559597550764,8012.1827085757905,7955.8058196008169,7899.4289306258433,7843.0495071508694,7786.6726181758959,7730.293194700922,7673.9163057259484,7617.5368822509745,7561.1574587760006,7504.780569801027,7448.4011463260531,7392.0242573510795,7279.8021953761054,6864.3525534011314,6448.9029114261575,6033.4532694511836,5618.0036274762097,5202.5539855012357,4787.1043435262618,4371.6547015512879,3956.2050595763139,3540.75541760134,3125.3057756263661,2709.8561336513922,2294.4064916764182,1878.9568497014443,1463.5072077264704,1048.0575657514964,632.60792377652251,217.15828180154858,2.2453150450019166E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":4148.4300367506848},"     End Excess Deferred",{"$f":"+E449-E450","v":4148.4300367506848},{"$f":"+F449-F450","v":4148.4300367506848},4148.4300367506848,4142.7208779176335,4121.5237599203119,4092.7257217312804,4063.9276835422488,4035.1296453532173,4006.3303125090688,3977.5322743200372,3948.7329414758888,3919.9349032868572,3891.1355704427087,3862.3362375985603,3833.5381994095287,3804.7388665653802,3775.9408283763487,3718.6163593400779,3506.3993521099383,3294.1823448797986,3081.965337649659,2869.7483304195193,2657.5313231893797,2445.31431595924,2233.0973087291004,2020.8803014989608,1808.6632942688211,1596.4462870386815,1384.2292798085421,1172.0122725784026,959.79526534826334,747.57825811812404,535.36125088798474,323.14424365784544,110.92723642770613,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,{"$f":"+BR449-BR450","v":1.0516032489249483E-12},1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":7506.8129039546038},"     Begin Cumulative Difference",{"$f":"+$C455","v":7506.8129039546038},{"$f":"+E457","v":7621.7999601138699},{"$f":"+F457","v":7698.8770162731362},7740.8840724324027,7750.4511285916687,7730.0081847509355,7681.8152409102022,7629.0522970694683,7576.2993532287346,7523.5364093880007,7470.783465547267,7418.0205217065331,7365.2575778657992,7312.5046340250656,7259.7416901843317,7206.988746343598,7154.2258025028641,7101.4628586621302,7048.7099148213965,6827.0769709806627,6436.5740271399291,6046.0710832991954,5655.5681394584617,5265.065195617728,4874.5622517769943,4484.0593079362607,4093.556364095527,3703.0534202547933,3312.5504764140596,2922.047532573326,2531.5445887325923,2141.0416448918586,1750.5387010511249,1360.0357572103912,969.53281336965756,579.02986952892388,188.52692568819015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":114.98705615926627},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":77.077056159266249},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":42.007056159266256},9.567056159266258,-20.442943840733733,-48.192943840733733,-52.762943840733726,-52.752943840733735,-52.762943840733726,-52.752943840733735,-52.762943840733726,-52.762943840733726,-52.752943840733735,-52.762943840733726,-52.752943840733735,-52.762943840733726,-52.762943840733726,-52.752943840733735,-221.63294384073373,-390.50294384073374,-390.50294384073374,-390.50294384073374,-390.50294384073374,-390.50294384073374,-390.50294384073374,-390.50294384073374,-390.50294384073374,-390.50294384073374,-390.50294384073374,-390.50294384073374,-390.50294384073374,-390.50294384073374,-390.50294384073374,-390.50294384073374,-390.50294384073374,-390.50294384073374,-188.52692568819015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.25345000000000001},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.25345000000000001},0.25345000000000001,0.38159110181656719,0.38159110181656719,0.38159110181656719,0.38159110181656725,0.38159110181656725,0.38159110181656725,0.3815911018165673,0.3815911018165673,0.38159110181656736,0.38159110181656736,0.38159110181656736,0.38159110181656741,0.38159110181656741,0.38159110181656747,0.38159110181656747,0.38159110181656752,0.38159110181656747,0.38159110181656741,0.38159110181656741,0.38159110181656741,0.38159110181656741,0.38159110181656741,0.38159110181656741,0.38159110181656741,0.38159110181656741,0.38159110181656736,0.38159110181656736,0.38159110181656736,0.38159110181656736,0.38159110181656736,0.3815911018165673,0.3815911018165673,0.3815911018165673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":29.143469383566039},{"$f":"+F458*F459","v":19.53517988356603},{"$f":"+G458*G459","v":10.646688383566033},2.4247703835660332,-7.8008454645597913,-18.389998539969529,-20.133869875271241,-20.130053964253079,-20.133869875271245,-20.130053964253079,-20.133869875271245,-20.133869875271245,-20.130053964253086,-20.133869875271248,-20.130053964253086,-20.133869875271252,-20.133869875271252,-20.130053964253094,-84.573159239035007,-149.01244860279877,-149.01244860279874,-149.01244860279874,-149.01244860279874,-149.01244860279874,-149.01244860279874,-149.01244860279874,-149.01244860279874,-149.01244860279874,-149.01244860279874,-149.01244860279871,-149.01244860279871,-149.01244860279871,-149.01244860279871,-149.01244860279871,-149.01244860279868,-149.01244860279868,-71.94019729544658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.3837540426658424},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38244950799239513},0.38174947301886375,0.38159110181656719,0.38159110181656719,0.38159110181656719,0.38159110181656725,0.38159110181656725,0.38159110181656725,0.3815911018165673,0.3815911018165673,0.38159110181656736,0.38159110181656736,0.38159110181656736,0.38159110181656741,0.38159110181656741,0.38159110181656747,0.38159110181656747,0.38159110181656752,0.38159110181656747,0.38159110181656741,0.38159110181656741,0.38159110181656741,0.38159110181656741,0.38159110181656741,0.38159110181656741,0.38159110181656741,0.38159110181656741,0.38159110181656736,0.38159110181656736,0.38159110181656736,0.38159110181656736,0.38159110181656736,0.3815911018165673,0.3815911018165673,0.3815911018165673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":993.15134719319371},{"$f":"+E470","v":993.15134719319371},{"$f":"+F470","v":993.15134719319371},993.15134719319371,993.15134719319371,990.53176584506787,984.35626892153232,977.59516716269502,970.83534681487595,964.07424505603865,957.31442470821958,950.55332294938228,943.79222119054498,937.03240084272591,930.27129908388861,923.51147873606953,916.75037697723224,909.98927521839494,903.22945487057586,874.82916524797486,824.78968776161003,774.75021027524531,724.71073278888048,674.67125530251565,624.63177781615082,574.59230032978599,524.55282284342115,474.51334535705638,424.47386787069161,374.43439038432683,324.39491289796206,274.35543541159734,224.3159579252326,174.27648043886785,124.2370029525031,74.197525466138387,24.15804797977367,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,{"$f":"+BR470","v":-1.1155520951433573E-12},-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12,-1.1155520951433573E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":993.15134719319462},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,2.6195813481258261,6.1754969235355635,6.7611017588372775,6.7598203478191135,6.761101758837281,6.7598203478191135,6.761101758837281,6.761101758837281,6.7598203478191206,6.7611017588372846,6.7598203478191206,6.7611017588372881,6.7611017588372881,6.7598203478191277,28.400289622601044,50.039477486364802,50.039477486364774,50.039477486364774,50.039477486364774,50.039477486364774,50.039477486364774,50.039477486364774,50.039477486364774,50.039477486364774,50.039477486364774,50.039477486364746,50.039477486364746,50.039477486364746,50.039477486364746,50.039477486364746,50.039477486364717,50.039477486364717,24.158047979774786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":2042.8735529517483},"     Begin Cumulative Difference",{"$f":"+$C474","v":2042.8735529517483},{"$f":"+E476","v":2086.3091917328143},{"$f":"+F476","v":2118.3448305138804},2139.8104692949464,2151.4961080760127,2154.1617468570789,2148.4673856381451,2135.0530244192114,2120.3686632002778,2105.6843019813441,2090.9999407624105,2076.3155795434768,2061.621218324543,2046.9168571056091,2032.2224958866752,2017.5281346677414,2002.8237734488075,1988.1294122298737,1973.4150510109398,1958.710689792006,1896.9863285730721,1788.2319673541383,1679.4776061352045,1570.7232449162707,1461.9688836973369,1353.2145224784031,1244.4601612594693,1135.7058000405355,1026.9514388216016,918.19707760266783,809.44271638373402,700.68835516480021,591.9339939458664,483.1796327269326,374.42527150799879,265.67091028906498,156.91654907013117,48.162187851197373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.37891512417177736,0.37891512417177736,0.37891512417177736,0.37891512417177736,0.37891512417177731,0.37891512417177725,0.37891512417177725,0.37891512417177725,0.37891512417177731,0.37891512417177731,0.37891512417177731,0.37891512417177736,0.37891512417177736,0.37891512417177736,0.37891512417177742,0.37891512417177747,0.37891512417177742,0.37891512417177742,0.37891512417177736,0.37891512417177742,0.37891512417177736,0.37891512417177736,0.37891512417177736,0.37891512417177736,0.37891512417177742,0.37891512417177742,0.37891512417177742,0.37891512417177742,0.37891512417177747,0.37891512417177747,0.37891512417177753,0.37891512417177758,0.3789151241717777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":788.03847305113686},"     Begin Cumulative DFIT",{"$f":"+C481","v":788.03847305113686},{"$f":"+E482","v":799.04723570019814},{"$f":"+F482","v":807.16666834925934},812.60713449832053,815.56885964738171,816.24446579644291,814.08678620809167,809.00388186113435,803.43975530647879,797.87562875182323,792.31150219716767,786.74737564251211,781.17945993661488,775.60775507947596,770.03983937357873,764.47192366768149,758.90021881054258,753.33230310464535,747.75680909626465,742.18510423912574,718.79681024342983,677.58813795793515,636.37946567244046,595.17079338694577,553.9621211014512,512.75344881595652,471.54477653046189,430.33610424496726,389.12743195947263,347.918759673978,306.71008738848337,265.50141510298874,224.29274281749412,183.08407053199949,141.87539824650486,100.66672596101023,59.458053675515586,18.249381390020936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.38299559761635232},{"$f":"IF(F476=0,0,+F482/F476)","v":0.38103648505302706},{"$f":"IF(G476=0,0,+G482/G476)","v":0.37975659347347213},0.37907057167614805,0.37891512417177736,0.37891512417177736,0.37891512417177736,0.37891512417177736,0.37891512417177731,0.37891512417177725,0.37891512417177725,0.37891512417177725,0.37891512417177731,0.37891512417177731,0.37891512417177731,0.37891512417177736,0.37891512417177736,0.37891512417177736,0.37891512417177742,0.37891512417177747,0.37891512417177742,0.37891512417177742,0.37891512417177736,0.37891512417177742,0.37891512417177736,0.37891512417177736,0.37891512417177736,0.37891512417177736,0.37891512417177742,0.37891512417177742,0.37891512417177742,0.37891512417177742,0.37891512417177747,0.37891512417177747,0.37891512417177753,0.37891512417177758,0.3789151241717777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":788.03847305113686},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":799.04723570019814},{"$f":"+E485+F480","v":807.16666834925934},{"$f":"+F485+G480","v":812.60713449832053},815.56885964738171,816.24446579644291,814.08678620809167,809.00388186113435,803.43975530647879,797.87562875182323,792.31150219716767,786.74737564251211,781.17945993661488,775.60775507947596,770.03983937357873,764.47192366768149,758.90021881054258,753.33230310464535,747.75680909626465,742.18510423912574,718.79681024342983,677.58813795793515,636.37946567244046,595.17079338694577,553.9621211014512,512.75344881595652,471.54477653046189,430.33610424496726,389.12743195947263,347.918759673978,306.71008738848337,265.50141510298874,224.29274281749412,183.08407053199949,141.87539824650486,100.66672596101023,59.458053675515586,18.249381390020936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0.71444373741248191,1.6830344960186028,1.8423752037167618,1.8423752037167618,1.8423752037167609,1.84237520371676,1.8436298549584769,1.8448845062001946,1.8436298549584769,1.8436298549584769,1.8448845062001955,1.8436298549584778,1.8461391574419128,1.8448845062001964,7.7442546447571718,13.644879434555865,13.644879434555865,13.644879434555865,13.644879434555858,13.644879434555865,13.644879434555858,13.644879434555858,13.644879434555858,13.644879434555858,13.644879434555865,13.644879434555865,13.644879434555865,13.644879434555865,13.644879434555865,13.644879434555865,13.644879434555872,13.644879434555879,6.042674879134962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":270.2721710555162},"     End Excess Deferred",{"$f":"+E487-E488","v":270.2721710555162},{"$f":"+F487-F488","v":270.2721710555162},270.2721710555162,270.2721710555162,270.2721710555162,269.55772731810373,267.87469282208514,266.03231761836838,264.18994241465163,262.34756721093487,260.50519200721811,258.66156215225965,256.81667764605947,254.97304779110101,253.12941793614254,251.28453342994234,249.44090357498388,247.59476441754197,245.74987991134176,238.00562526658459,224.36074583202873,210.71586639747287,197.070986962917,183.42610752836114,169.78122809380528,156.13634865924942,142.49146922469356,128.8465897901377,115.20171035558184,101.55683092102598,87.911951486470116,74.267072051914255,60.622192617358394,46.977313182802533,33.332433748246672,19.6875543136908,6.0426748791349212,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,{"$f":"+BR487-BR488","v":-4.0856207306205761E-14},-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14,-4.0856207306205761E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":270.27217105551631},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0.71444373741248191,1.6830344960186028,1.8423752037167618,1.8423752037167618,1.8423752037167609,1.84237520371676,1.8436298549584769,1.8448845062001946,1.8436298549584769,1.8436298549584769,1.8448845062001955,1.8436298549584778,1.8461391574419128,1.8448845062001964,7.7442546447571718,13.644879434555865,13.644879434555865,13.644879434555865,13.644879434555858,13.644879434555865,13.644879434555858,13.644879434555858,13.644879434555858,13.644879434555858,13.644879434555865,13.644879434555865,13.644879434555865,13.644879434555865,13.644879434555865,13.644879434555865,13.644879434555872,13.644879434555879,6.042674879134962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":16675.694656479536},{"$f":"SUM(E493:CI493)","v":16675.69465647954},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":13.462022141284917},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":13.46202214128491},13.46202214128491,19.171180974336465,37.278721486732174,298.63386569600868,601.21953397519815,601.42762426336617,630.27056537286728,654.71438252264818,667.50988311231288,757.22916936941863,832.22021979091687,942.55189146656721,948.31399074003912,964.30134861390684,964.29879930754794,992.8264580462519,633.50305314087746,490.5323914406751,489.30543224928596,474.81849728453386,465.05646998730066,464.12105997747511,464.11560357189893,450.31919041593488,287.01003740691402,283.46205557789511,280.70749379327361,292.27730569201356,291.21898399338085,291.21898399338085,291.21898399338085,280.09685300619032,275.90136415105985,174.61159334862566,37.802927414330668,6.042674879134962,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":13.462022141284917},{"$f":"SUM(F498:F518)","v":13.46202214128491},13.46202214128491,19.171180974336465,37.278721486732174,298.63386569600868,601.21953397519815,601.42762426336606,630.2705653728674,654.71438252264818,667.50988311231299,757.22916936941874,832.22021979091699,942.55189146656733,948.31399074003912,964.30134861390684,964.29879930754794,992.8264580462519,633.50305314087723,490.5323914406751,489.3054322492859,474.81849728453386,465.0564699873006,464.12105997747506,464.11560357189893,450.31919041593483,287.01003740691397,283.46205557789506,280.70749379327356,292.27730569201361,291.2189839933809,291.2189839933809,291.2189839933809,280.09685300619032,275.90136415105991,174.61159334862566,37.802927414330668,6.042674879134962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,249.48386470474412,550.51533739002571,550.56536838151374,579.40573342487983,603.85212664079586,616.64505116432542,706.36437742530643,706.36437742530688,706.36437742530688,706.36437742530643,706.36437742530688,706.36437742530688,706.36437742530643,170.50921970252301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0.99872306410733547,8.5007652524070743,8.5007652524070743,8.5007652524070672,8.5007652524070672,8.5007652524070672,8.5007652524070743,8.5007652524070743,1.3731812712189786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.33300806796196,10.354625264883339,10.354625264883339,10.354625264883339,10.354625264883346,10.354625264883339,10.354625264883353,10.354625264883346,0.8457916678102082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":13.366947393693188},{"$f":"+F205","v":13.366947393693181},13.366947393693181,13.366947393693174,13.366947393693181,13.366947393693181,13.366947393693174,13.366947393693174,13.366947393693167,13.366947393693167,13.36694739369316,13.36694739369316,13.366947393693152,13.366947393693152,13.36694739369316,13.366947393693167,13.366947393693174,13.366947393693174,13.366947393693174,13.36694739369316,13.366947393693167,0.25319370016006948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":9.5074747591730013E-2},{"$f":"+F224","v":9.5074747591730013E-2},9.5074747591730013E-2,9.5074747591730013E-2,9.5074747591730013E-2,9.5074747591730013E-2,9.5074747591730013E-2,9.5074747591730069E-2,9.5074747591730069E-2,9.5074747591730124E-2,9.507474759173018E-2,9.507474759173018E-2,9.507474759173018E-2,9.507474759173018E-2,9.507474759173018E-2,9.507474759173018E-2,9.507474759173018E-2,9.507474759173018E-2,9.5074747591730235E-2,9.5074747591730291E-2,9.5074747591730235E-2,9.5074747591730235E-2,9.5074747591730235E-2,5.4564055761791679E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,73.991059462049918,176.82066218962404,176.82066218962404,176.82066218962427,176.82066218962404,176.82066218962404,176.82066218962404,176.82066218962404,176.82066218962427,176.82066218962427,176.82066218962427,176.82066218962439,176.82066218962439,163.02424903366034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.415428331202957,2.4154283312029587,2.4154283312029587,2.4154283312029605,2.4154283312029641,2.4154283312029641,2.4154283312029659,2.4154283312029694,2.4154283312029659,2.4154283312029659,2.4154283312029694,2.4154283312029694,2.1305243558424429,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.0162389404425607,8.9781489000113552,8.9781489000113552,8.9781489000113552,8.9781489000113552,8.9781489000113552,8.9781489000113623,8.9781489000113623,8.9781489000113623,8.9781489000113623,8.9781489000113766,8.9781489000113623,8.9781489000113623,7.5606914268349001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8061296422135484,16.37594154095364,15.317619842320958,15.317619842320958,15.317619842320958,4.1954888551303799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,5.7091588330515606,21.197117997321435,28.798038189031594,28.798038189031594,28.798038189031594,28.799332844148552,28.798038189031594,28.799332844148552,28.798038189031594,28.799332844148552,28.799332844148552,28.798038189031594,28.799332844148552,28.798038189031594,57.324469036270798,212.21700723013942,212.21700723013942,212.21700723013942,212.21700723013942,212.21700723013942,212.21700723013953,212.21700723013953,212.21700723013953,212.21700723013953,212.21700723013953,212.21700723013942,212.2170072301393,212.2170072301393,212.2170072301393,212.2170072301393,212.2170072301393,212.2170072301393,110.92723642770508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,2.6195813481258261,6.1754969235355635,6.7611017588372775,6.7598203478191135,6.761101758837281,6.7598203478191135,6.761101758837281,6.761101758837281,6.7598203478191206,6.7611017588372846,6.7598203478191206,6.7611017588372881,6.7611017588372881,6.7598203478191277,28.400289622601044,50.039477486364802,50.039477486364774,50.039477486364774,50.039477486364774,50.039477486364774,50.039477486364774,50.039477486364774,50.039477486364774,50.039477486364774,50.039477486364774,50.039477486364746,50.039477486364746,50.039477486364746,50.039477486364746,50.039477486364746,50.039477486364717,50.039477486364717,24.158047979774786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0.71444373741248191,1.6830344960186028,1.8423752037167618,1.8423752037167618,1.8423752037167609,1.84237520371676,1.8436298549584769,1.8448845062001946,1.8436298549584769,1.8436298549584769,1.8448845062001955,1.8436298549584778,1.8461391574419128,1.8448845062001964,7.7442546447571718,13.644879434555865,13.644879434555865,13.644879434555865,13.644879434555858,13.644879434555865,13.644879434555858,13.644879434555858,13.644879434555858,13.644879434555858,13.644879434555865,13.644879434555865,13.644879434555865,13.644879434555865,13.644879434555865,13.644879434555865,13.644879434555872,13.644879434555879,6.042674879134962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3760","index":12,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,{"$f":"+$F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR67:BR88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3761","index":13,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":1832953.1418131222}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":1832953.141813121},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":1832953.1418131217}]
[null,null,null,"Plant Balance","Book NBV",null,null,"Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Accum Depr","Accum Depr reduction due to Repairs","Adjusted Accum Depr reduction due to Repairs","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27146577.860000003},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":20645263.630000003},{"$f":"+E32-I32","v":-202917.98785999999},{"$f":"+E8+F8","v":20442345.642140001},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.5999999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Repairs basis \"reduction\"","Adjustested Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Repairs basis \"reduction\" accum res","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted",null,"NBV Alloc Basis","NBV Alloc %","2nd NBV Adjusgment","Final NBV Adjustment"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":8175664.0699999994},{"$f":"+B11/$B$32","v":0.21971298273819267},{"$f":"+C11*$D$8","v":5964455.5927551845},null,{"$f":"+D11+E11","v":5964455.5927551845},{"$f":"2018-1997","v":21},{"$f":"+F11*$H$8","v":155075.8454116348},{"$f":"+(E11*$H$8)*G11","v":0},{"$f":"+(H11*G11)","v":3256592.7536443309},{"$f":"+IF(F11-J11<0,0,F11-J11)","v":2707862.8391108536},{"$f":"+$G$8*M11","v":3189105.0613718149},{"$f":"IF($K$32=0,IF($B$32=0,0,C11),K11/$K$32)","v":0.15600484979560125},{"$f":"IF(M11<>0,0,IF($H$32=0,IF($B$32=0,0,B11),H11))","v":0},{"$f":"+N11/$N$32","v":{"$error":"#DIV/0!"}},{"$f":"+O11*($E$8-$M$32)","v":{"$error":"#DIV/0!"}},{"$f":"+M11+P11","v":{"$error":"#DIV/0!"}}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":802077.37},{"$f":"+B12/$B$32","v":2.1555045540111704E-2},{"$f":"+C12*$D$8","v":585145.72203048819},null,{"$f":"+D12+E12","v":585145.72203048819},{"$f":"2018-A12","v":20},15213.788772792692,0,{"$f":"+(H12*G12)","v":304275.77545585384},280869.94657463435,{"$f":"+$G$8*M12","v":330786.24045171909},1.6181422926820781E-2,0,{"$error":"#DIV/0!"},{"$f":"+O12*($E$8-$M$32)","v":{"$error":"#DIV/0!"}},{"$f":"+M12+P12","v":{"$error":"#DIV/0!"}}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1407737.46},3.7831568616405645E-2,1026997.6230111885,null,1026997.6230111885,19,26701.9381982909,0,507336.8257675271,519660.79724366136,612015.07504362508,2.9938593435286251E-2,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3665885.78},9.8517098085871571E-2,2674402.0737293698,null,2674402.0737293698,18,69534.453916963612,0,1251620.1705053451,1422781.9032240247,1675639.143631754,8.1969025128778725E-2,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4489550.83},0.12065229143080836,3275296.8233138504,null,3275296.8233138504,17,85157.717406160111,0,1447681.195904722,1827615.6274091285,2152420.0426364625,0.10529222430323495,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":720901.19},1.9373515026824304E-2,525924.63409756601,null,525924.63409756601,16,13674.040486536716,0,218784.64778458746,307139.98631297855,361724.99978692282,1.7694887177783565E-2,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1244077.8700000001},3.3433377060987486E-2,907601.77350883489,null,907601.77350883489,15,23597.646111229707,0,353964.69166844559,553637.08184038929,652029.63545969594,3.1896028316613395E-2,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1124824.23},3.0228552018954333E-2,820601.74097760406,null,820601.74097760406,14,21335.645265417705,0,298699.03371584788,521902.70726175618,614655.4180043469,3.006775390478144E-2,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1099139.22},2.9538292474232074E-2,801863.5565031931,null,801863.5565031931,13,20848.452469083019,0,271029.88209807925,530833.67440511379,625173.59939391073,3.0582282989344102E-2,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":931582.00999999989},2.5035356190012934E-2,679624.24606501916,null,679624.24606501916,12,17670.230397690499,0,212042.764772286,467581.48129273317,550680.20693545218,2.6938210349025504E-2,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1602895.5199999998},4.3076250773215335E-2,1169372.7955319753,null,1169372.7955319753,11,30403.692683831356,0,334440.6195221449,834932.17600983044,983316.58086841856,4.8101944761241223E-2,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1484179.17},3.9885864874900021E-2,1082764.7363399127,null,1082764.7363399127,10,28151.883144837731,0,281518.83144837734,801245.90489153541,943643.57521597098,4.6161218078161106E-2,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":347316.0799999999},9.3337802576490565E-3,253380.19249240099,-91175.63,162204.56249240099,9,4217.3186248024258,-21335.097420000002,37955.867623221835,124248.69486917916,146330.21139514234,7.1581908434957759E-3,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1782925.9599999993},4.7914392925020886E-2,1300711.7981537129,-168027.09,1132684.7081537128,8,29449.80241199653,-34949.634719999995,235598.41929597224,897086.28885774058,1056516.7418977825,5.1682755022000565E-2,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":646762.26},1.7381103730585948E-2,471837.48571508797,null,471837.48571508797,7,12267.774628592286,0,85874.422400145995,385963.06331494194,454556.53844137059,2.2236026452088963E-2,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":971224.92000000016},2.6100720657773139E-2,708545.24553834903,null,708545.24553834903,6,18422.176383997074,0,110533.05830398244,598012.18723436655,704291.09832511516,3.4452557972275172E-2,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":650367.78},1.7477998557322905E-2,474467.84867333394,null,474467.84867333394,5,12336.164065506682,0,61680.820327533409,412787.02834580053,486147.66684359818,2.3781403335703798E-2,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1225851.1500000001},3.2943551771879943E-2,894304.69316027989,null,894304.69316027989,4,23251.922022167277,0,93007.688088669107,801297.00507161079,943703.75693587249,4.616416205146804E-2,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1268174.8600000001},3.4080960120000378E-2,925181.4374411453,null,925181.4374411453,3,24054.717373469775,0,72164.15212040933,853017.285320736,1004615.7814061422,4.9143860445017611E-2,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1439872.3599999996},3.8695162652136794E-2,1050441.2457415957,null,1050441.2457415957,2,27311.472389281487,0,54622.944778562975,995818.30096303276,1172795.4377669571,5.7370883865173868E-2,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2129645.2300000009},5.7232134497114263E-2,1553656.5952199046,null,1553656.5952199046,1,40395.071475717516,0,40395.071475717516,1513261.5237441871,1782198.8303279229,8.7181718846103706E-2,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Total",{"$f":"SUM(B11:B31)","v":37210655.320000008},null,{"$f":"SUM(D11:D31)","v":27146577.859999999},{"$f":"SUM(E11:E31)","v":-259202.72},{"$f":"SUM(F11:F31)","v":26887375.140000001},null,{"$f":"SUM(H11:H31)","v":699071.75363999989},{"$f":"SUM(I11:I31)","v":-56284.732139999993},{"$f":"SUM(J11:J31)","v":9529819.6367017627},{"$f":"SUM(K11:K31)","v":17357555.503298238},{"$f":"SUM(L11:L31)","v":20442345.642140001},null,{"$f":"SUM(N11:N31)","v":0},null,{"$f":"SUM(P11:P31)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Q11:Q31)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+L11","v":3189105.0613718149},null,{"$f":"+$H11","v":155075.8454116348},{"$f":"+$H11","v":155075.8454116348},155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,{"$f":"+$H11","v":155075.8454116348},155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348,155075.8454116348]
[1998,null,330786.24045171909,null,{"$f":"+$H12","v":15213.788772792692},15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692,15213.788772792692]
[1999,null,612015.07504362508,null,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909,26701.9381982909]
[{"$f":"A40+1","v":2000},null,1675639.143631754,null,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612,69534.453916963612]
[{"$f":"A41+1","v":2001},null,2152420.0426364625,null,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,{"$f":"+$H15","v":85157.717406160111},85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111,85157.717406160111]
[2002,null,361724.99978692282,null,{"$f":"+$H16","v":13674.040486536716},13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716,13674.040486536716]
[2003,null,652029.63545969594,null,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707,23597.646111229707]
[2004,null,614655.4180043469,null,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705,21335.645265417705]
[2005,null,625173.59939391073,null,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,{"$f":"+$H19","v":20848.452469083019},20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019,20848.452469083019]
[2006,null,550680.20693545218,null,{"$f":"+$H20","v":17670.230397690499},17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499,17670.230397690499]
[2007,null,983316.58086841856,null,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356,30403.692683831356]
[2008,null,943643.57521597098,null,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731,28151.883144837731]
[2009,null,146330.21139514234,null,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,{"$f":"+$H23","v":4217.3186248024258},4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258,4217.3186248024258]
[2010,null,1056516.7418977825,null,{"$f":"+$H24","v":29449.80241199653},29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653,29449.80241199653]
[{"$f":"A51+1","v":2011},null,454556.53844137059,null,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,{"$f":"+$H25","v":12267.774628592286},12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286,12267.774628592286]
[2012,null,704291.09832511516,null,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,{"$f":"+$H26","v":18422.176383997074},18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074,18422.176383997074]
[2013,null,486147.66684359818,null,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,{"$f":"+$H27","v":12336.164065506682},12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682,12336.164065506682]
[2014,null,943703.75693587249,null,{"$f":"+$H28","v":23251.922022167277},23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277,23251.922022167277]
[2015,null,1004615.7814061422,null,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775,24054.717373469775]
[2016,null,1172795.4377669571,null,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487,27311.472389281487]
[2017,null,1782198.8303279229,null,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,{"$f":"+$H31","v":40395.071475717516},40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516,40395.071475717516]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":20442345.642140001},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":699071.75363999989},699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,{"$f":"SUM(BQ38:BQ58)","v":699071.75363999989},699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989,699071.75363999989]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":73008.820000000123},{"$f":"C67-SUM(E67:AY67)","v":73008.820000000123},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":17894.359999999986},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17894.36},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":104471.40999999992},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":62782.15},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":41689.26},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":427560.93},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":163516.72},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":163494.26},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":100549.95},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":588350.45000000019},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":166747.14000000001},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":166727.26999999999},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":166747.15},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":88128.89},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":106387.52000000002},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":22503.81},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":22503.79},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":22503.8},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":22503.8},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16372.32},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":152638.17000000016},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27752.400000000001},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27752.39},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27752.400000000001},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27752.39},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27752.39},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13876.2},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":159955.97000000003},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":25086.82},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":25086.83},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":25086.81},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":25086.81},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":25086.82},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":25086.799999999999},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9435.08},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":233540.90999999997},70598.349999999977,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":60249.81},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":60249.78},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":42442.97},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":215670.87},-1003.4500000000116,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":56899.899999999994},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":56899.909999999996},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":56899.89},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":45974.619999999995},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":425922.17999999993},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":94649.38},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":94649.38},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":94649.36},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":94649.38},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":47324.68},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":269222.36},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":49239.4},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":49239.41},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":49239.42},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":49239.38},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":49239.4},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23025.35},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,50144.999999999985,-0.60000000000582077,7562.4699999999993,7562.41,7562.3899999999994,7562.42,7562.32,7562.43,4771.16,{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,304345.45,0,42105.770000000004,42105.75,42105.72,42105.67,42105.700000000004,42105.710000000006,42105.67,9605.4599999999991,{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":326127.44000000006},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":24498.31},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":22683.15},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21816.57},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21816.57},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21816.539999999997},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21816.58},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21816.510000000002},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21816.550000000003},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21816.530000000002},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21709.24},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21694.11},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21693.97},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21694.01},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21693.940000000002},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17744.86},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":230961.80999999994},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17322.189999999999},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16023},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14839.87},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14503.77},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14503.72},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14503.74},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14503.74},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14503.72},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14503.68},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14503.69},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14503.66},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14503.72},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14503.7},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14503.68},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14503.66},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8732.27},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":467400.87999999989},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":35055.120000000003},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32425.97},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29994.03},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27783.01},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27342.13},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27342.09},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27342.12},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27342.1},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27342.06},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27342.13},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27342.06},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27342.07},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27342.080000000002},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27342.080000000002},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27342.080000000002},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27342.03},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14037.72},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":536032.05999999994},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":40202.389999999992},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":37187.24},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":34398.18},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":31818.32},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29429.94},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":28270.71},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":28270.720000000001},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":28270.71},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":28270.71},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":28270.7},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":28270.71},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":28270.7},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":28270.71},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":28270.69},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":28270.71},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":28270.7},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":28270.7},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23747.52},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":640967.95000000007},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":48072.68},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":44467.199999999997},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":41132.14},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":38047.21},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":35193.730000000003},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32554.13},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32120.11},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32120.12},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32120.12},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32120.07},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32120.14},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32119.95},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32120.02},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32120.16},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32120.04},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32120.17},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32119.83},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32120.04},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16060.09},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1257220.0000000009},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":94291.61},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":87219.72},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":80678.31},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":74627.42},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":69030.28},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":63853.06},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":59064.03},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":58276.54},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":58276.46},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":58276.52},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":58276.480000000003},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":58276.55},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":58276.27},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":58276.44},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":58276.61},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":58276.43},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":58276.6},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":58276.04},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":58276.43},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29138.2},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":6587824.540000001},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":1056432.4300000002},{"$f":"SUM(F67:F88)","v":997966.72000000009},{"$f":"SUM(G67:G88)","v":858398.96},611599.66,412759.97,299996.79999999999,239429.13999999998,191935.2,182329.56,182222.34999999998,182207.16,182206.96000000002,182206.79,182206.99,178257.96000000002,154741.6,132704.85,114143.6,74336.52,29138.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":3116096.2413718146},"     Begin Cumulative Difference",{"$f":"+$C94","v":3116096.2413718146},{"$f":"+E96","v":2961020.3959601796},{"$f":"+F96","v":2805944.5505485446},2650868.7051369096,2495792.8597252746,2340717.0143136396,2185641.1689020046,2030565.3234903698,1875489.4780787351,1720413.6326671003,1565337.7872554655,1410261.9418438307,1255186.096432196,1100110.2510205612,945034.40560892643,789958.56019729166,634882.71478565689,479806.86937402212,324731.02396238735,169655.17855075255,14579.333139117749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":-155075.8454116348},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":-155075.8454116348},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":-155075.8454116348},-155075.8454116348,-155075.8454116348,-155075.8454116348,-155075.8454116348,-155075.8454116348,-155075.8454116348,-155075.8454116348,-155075.8454116348,-155075.8454116348,-155075.8454116348,-155075.8454116348,-155075.8454116348,-155075.8454116348,-155075.8454116348,-155075.8454116348,-155075.8454116348,-155075.8454116348,-155075.8454116348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":2961020.3959601796},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":2805944.5505485446},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":2650868.7051369096},2495792.8597252746,2340717.0143136396,2185641.1689020046,2030565.3234903698,1875489.4780787351,1720413.6326671003,1565337.7872554655,1410261.9418438307,1255186.096432196,1100110.2510205612,945034.40560892643,789958.56019729166,634882.71478565689,479806.86937402212,324731.02396238735,169655.17855075255,14579.333139117749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":-155075.8454116348},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":-155075.8454116348},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":-155075.8454116348},-155075.8454116348,-155075.8454116348,-155075.8454116348,-155075.8454116348,-155075.8454116348,-155075.8454116348,-155075.8454116348,-155075.8454116348,-155075.8454116348,-155075.8454116348,-155075.8454116348,-155075.8454116348,-155075.8454116348,-155075.8454116348,-155075.8454116348,-155075.8454116348,-155075.8454116348,-14579.333139117749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0.38575000000000004},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0.38575000000000009},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0.38575000000000015},0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000009,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":-39303.973019578843},{"$f":"IF(F94=0,0,F97*$C99)","v":-39303.973019578843},{"$f":"IF(G94=0,0,G97*$C99)","v":-39303.973019578843},-39303.973019578843,-39303.973019578843,-39303.973019578843,-39303.973019578843,-39303.973019578843,-39303.973019578843,-39303.973019578843,-39303.973019578843,-39303.973019578843,-39303.973019578843,-39303.973019578843,-39303.973019578843,-39303.973019578843,-39303.973019578843,-39303.973019578843,-39303.973019578843,-39303.973019578843,-3695.1319841093937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":-59820.507367538128},{"$f":"+F97*F98","v":-59820.507367538135},{"$f":"+G97*G98","v":-59820.50736753815},-59820.50736753815,-59820.50736753815,-59820.507367538157,-59820.507367538157,-59820.507367538157,-59820.507367538157,-59820.50736753815,-59820.50736753815,-59820.50736753815,-59820.507367538135,-59820.507367538135,-59820.50736753815,-59820.507367538135,-59820.507367538128,-59820.507367538121,-59820.507367538121,-59820.507367538128,-5623.9777584146723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":1202034.1251091775},"     Begin Cumulative DFIT",{"$f":"+C101","v":1202034.1251091775},{"$f":"+E102","v":1142213.6177416395},{"$f":"+F102","v":1082393.1103741014},1022572.6030065633,962752.09563902509,902931.58827148692,843111.08090394875,783290.57353641058,723470.06616887241,663649.55880133423,603829.05143379606,544008.54406625789,484188.03669871972,424367.52933118161,364547.02196364349,304726.51459610532,244906.00722856718,185085.49986102903,125264.99249349092,65444.4851259528,5623.9777584146723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":1142213.6177416395},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":1082393.1103741014},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":1022572.6030065633},962752.09563902509,902931.58827148692,843111.08090394875,783290.57353641058,723470.06616887241,663649.55880133423,603829.05143379606,544008.54406625789,484188.03669871972,424367.52933118161,364547.02196364349,304726.51459610532,244906.00722856718,185085.49986102903,125264.99249349092,65444.4851259528,5623.9777584146723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0.38575000000000004},{"$f":"IF(F94=0,0,+F101/F94)","v":0.38575000000000009},{"$f":"IF(G94=0,0,+G101/G94)","v":0.38575000000000015},0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000009,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0.38575000000000009},{"$f":"IF(F96=0,0,+F102/F96)","v":0.38575000000000015},{"$f":"IF(G96=0,0,+G102/G96)","v":0.38575000000000015},0.38575000000000015,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000009,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":1202034.1251091775},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":1142213.6177416395},{"$f":"+E105+F100","v":1082393.1103741014},{"$f":"+F105+G100","v":1022572.6030065633},962752.09563902509,902931.58827148692,843111.08090394875,783290.57353641058,723470.06616887241,663649.55880133423,603829.05143379606,544008.54406625789,484188.03669871972,424367.52933118161,364547.02196364349,304726.51459610532,244906.00722856718,185085.49986102903,125264.99249349092,65444.4851259528,5623.9777584146723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":789774.59237568639},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":750470.61935610755},{"$f":"IF(F99<>0,+E106+F99,0)","v":711166.64633652871},{"$f":"IF(G99<>0,+F106+G99,0)","v":671862.67331694986},632558.70029737102,593254.72727779218,553950.75425821333,514646.78123863449,475342.80821905565,436038.8351994768,396734.86217989796,357430.88916031912,318126.91614074027,278822.94312116143,239518.97010158258,200214.99708200374,160911.0240624249,121607.05104284605,82303.078023267211,42999.105003688368,3695.1319841095246,1.3096723705530167E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":412259.53273349116},{"$f":"+E109","v":391742.99838553189},{"$f":"+F109","v":371226.46403757262},350709.92968961329,330193.39534165396,309676.86099369463,289160.3266457353,268643.79229777597,248127.25794981665,227610.72360185732,207094.18925389802,186577.65490593872,166061.12055797942,145544.58621002012,125028.05186206082,104511.51751410152,83994.983166142221,63478.448818182937,42961.914470223659,22445.380122264381,1928.8457743050967,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,{"$f":"+BR109","v":-1.8189894035458565E-10},-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":20516.534347959285},{"$f":"+F99-F100","v":20516.534347959292},20516.534347959307,20516.534347959307,20516.534347959307,20516.534347959314,20516.534347959314,20516.534347959314,20516.534347959314,20516.534347959307,20516.534347959307,20516.534347959307,20516.534347959292,20516.534347959292,20516.534347959307,20516.534347959292,20516.534347959285,20516.534347959278,20516.534347959278,20516.534347959285,1928.8457743052786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":412259.53273349116},"     End Excess Deferred",{"$f":"+E107-E108","v":391742.99838553189},{"$f":"+F107-F108","v":371226.46403757262},350709.92968961329,330193.39534165396,309676.86099369463,289160.3266457353,268643.79229777597,248127.25794981665,227610.72360185732,207094.18925389802,186577.65490593872,166061.12055797942,145544.58621002012,125028.05186206082,104511.51751410152,83994.983166142221,63478.448818182937,42961.914470223659,22445.380122264381,1928.8457743050967,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,{"$f":"+BR107-BR108","v":-1.8189894035458565E-10},-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":412259.53273349121},{"$f":"+E99-E100","v":20516.534347959285},{"$f":"+F99-F100","v":20516.534347959292},{"$f":"+G99-G100","v":20516.534347959307},20516.534347959307,20516.534347959307,20516.534347959314,20516.534347959314,20516.534347959314,20516.534347959314,20516.534347959307,20516.534347959307,20516.534347959307,20516.534347959292,20516.534347959292,20516.534347959307,20516.534347959292,20516.534347959285,20516.534347959278,20516.534347959278,20516.534347959285,1928.8457743052786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":312891.8804517191},"     Begin Cumulative Difference",{"$f":"+$C113","v":312891.8804517191},{"$f":"+E115","v":315572.45167892642},{"$f":"+F115","v":300358.66290613374},285144.87413334107,269931.0853605484,254717.2965877557,239503.507814963,224289.7190421703,209075.9302693776,193862.1414965849,178648.3527237922,163434.56395099949,148220.77517820679,133006.98640541409,117793.19763262141,102579.40885982872,87365.620087036034,72151.831314243347,56938.042541450654,41724.25376865796,26510.464995865266,11296.676223072574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":2680.5712272073088},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":-15213.788772792692},-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":315572.45167892642},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":300358.66290613374},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":285144.87413334107},269931.0853605484,254717.2965877557,239503.507814963,224289.7190421703,209075.9302693776,193862.1414965849,178648.3527237922,163434.56395099949,148220.77517820679,133006.98640541409,117793.19763262141,102579.40885982872,87365.620087036034,72151.831314243347,56938.042541450654,41724.25376865796,26510.464995865266,11296.676223072574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":2680.5712272073088},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":-15213.788772792692},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":-15213.788772792692},-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-15213.788772792692,-11296.676223072574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0.25345000000000001},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0.38462620236977985},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0.38462620236977985},0.38462620236977979,0.38462620236977979,0.38462620236977979,0.38462620236977979,0.38462620236977979,0.38462620236977979,0.38462620236977979,0.38462620236977985,0.38462620236977985,0.38462620236977985,0.38462620236977985,0.38462620236977985,0.38462620236977979,0.38462620236977979,0.38462620236977973,0.38462620236977973,0.38462620236977979,0.38462620236977979,0.38462620236977973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":679.39077753569245},{"$f":"IF(F113=0,0,F116*$C118)","v":-3855.934764464308},{"$f":"IF(G113=0,0,G116*$C118)","v":-3855.934764464308},-3855.934764464308,-3855.934764464308,-3855.934764464308,-3855.934764464308,-3855.934764464308,-3855.934764464308,-3855.934764464308,-3855.934764464308,-3855.934764464308,-3855.934764464308,-3855.934764464308,-3855.934764464308,-3855.934764464308,-3855.934764464308,-3855.934764464308,-3855.934764464308,-3855.934764464308,-3855.934764464308,-2863.1425887377441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":679.39077753569245},{"$f":"+F116*F117","v":-5851.6217993352466},{"$f":"+G116*G117","v":-5851.6217993352466},-5851.6217993352457,-5851.6217993352457,-5851.6217993352457,-5851.6217993352457,-5851.6217993352457,-5851.6217993352457,-5851.6217993352457,-5851.6217993352466,-5851.6217993352466,-5851.6217993352466,-5851.6217993352466,-5851.6217993352466,-5851.6217993352457,-5851.6217993352457,-5851.6217993352448,-5851.6217993352448,-5851.6217993352457,-5851.6217993352457,-4344.9976750813912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":120698.04288425064},"     Begin Cumulative DFIT",{"$f":"+C120","v":120698.04288425064},{"$f":"+E121","v":121377.43366178633},{"$f":"+F121","v":115525.81186245108},109674.19006311584,103822.56826378059,97970.94646444534,92119.324665110093,86267.702865774845,80416.081066439598,74564.45926710435,68712.837467769103,62861.215668433855,57009.593869098608,51157.97206976336,45306.350270428113,39454.728471092865,33603.106671757618,27751.48487242237,21899.863073087126,16048.241273751883,10196.619474416637,4344.9976750813912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":121377.43366178633},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":115525.81186245108},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":109674.19006311584},103822.56826378059,97970.94646444534,92119.324665110093,86267.702865774845,80416.081066439598,74564.45926710435,68712.837467769103,62861.215668433855,57009.593869098608,51157.97206976336,45306.350270428113,39454.728471092865,33603.106671757618,27751.48487242237,21899.863073087126,16048.241273751883,10196.619474416637,4344.9976750813912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0.38574999999999998},{"$f":"IF(F113=0,0,+F120/F113)","v":0.38462620236977985},{"$f":"IF(G113=0,0,+G120/G113)","v":0.38462620236977985},0.38462620236977979,0.38462620236977979,0.38462620236977979,0.38462620236977979,0.38462620236977979,0.38462620236977979,0.38462620236977979,0.38462620236977985,0.38462620236977985,0.38462620236977985,0.38462620236977985,0.38462620236977985,0.38462620236977979,0.38462620236977979,0.38462620236977973,0.38462620236977973,0.38462620236977979,0.38462620236977979,0.38462620236977973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0.38462620236977985},{"$f":"IF(F115=0,0,+F121/F115)","v":0.38462620236977985},{"$f":"IF(G115=0,0,+G121/G115)","v":0.38462620236977979},0.38462620236977979,0.38462620236977979,0.38462620236977979,0.38462620236977979,0.38462620236977979,0.38462620236977979,0.38462620236977985,0.38462620236977985,0.38462620236977985,0.38462620236977985,0.38462620236977985,0.38462620236977979,0.38462620236977979,0.38462620236977973,0.38462620236977973,0.38462620236977979,0.38462620236977979,0.38462620236977973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":120698.04288425064},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":121377.43366178633},{"$f":"+E124+F119","v":115525.81186245108},{"$f":"+F124+G119","v":109674.19006311584},103822.56826378059,97970.94646444534,92119.324665110093,86267.702865774845,80416.081066439598,74564.45926710435,68712.837467769103,62861.215668433855,57009.593869098608,51157.97206976336,45306.350270428113,39454.728471092865,33603.106671757618,27751.48487242237,21899.863073087126,16048.241273751883,10196.619474416637,4344.9976750813912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":79302.447100488207},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":79981.8378780239},{"$f":"IF(F118<>0,+E125+F118,0)","v":76125.903113559587},{"$f":"IF(G118<>0,+F125+G118,0)","v":72269.968349095274},68414.033584630961,64558.098820166655,60702.164055702349,56846.229291238044,52990.294526773738,49134.359762309432,45278.424997845126,41422.49023338082,37566.555468916515,33710.620704452209,29854.685939987899,25998.75117552359,22142.816411059281,18286.881646594971,14430.946882130664,10575.012117666356,6719.0773532020485,2863.1425887377404,-3.637978807091713E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":1995.6870348709385},1995.6870348709385,1995.6870348709376,1995.6870348709376,1995.6870348709376,1995.6870348709376,1995.6870348709376,1995.6870348709376,1995.6870348709376,1995.6870348709385,1995.6870348709385,1995.6870348709385,1995.6870348709385,1995.6870348709385,1995.6870348709376,1995.6870348709376,1995.6870348709367,1995.6870348709367,1995.6870348709376,1995.6870348709376,1481.8550863436471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":41395.595783762394},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":1995.6870348709385},{"$f":"+G118-G119","v":1995.6870348709385},1995.6870348709376,1995.6870348709376,1995.6870348709376,1995.6870348709376,1995.6870348709376,1995.6870348709376,1995.6870348709376,1995.6870348709385,1995.6870348709385,1995.6870348709385,1995.6870348709385,1995.6870348709385,1995.6870348709376,1995.6870348709376,1995.6870348709367,1995.6870348709367,1995.6870348709376,1995.6870348709376,1481.8550863436471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":507543.66504362517},"     Begin Cumulative Difference",{"$f":"+$C132","v":507543.66504362517},{"$f":"+E134","v":543623.87684533431},{"$f":"+F134","v":558611.19864704343},531909.26044875255,505207.32225046167,478505.38405217079,451803.44585387991,425101.50765558903,398399.56945729814,371697.63125900726,344995.69306071638,318293.7548624255,291591.81666413462,264889.87846584374,238187.94026755283,211486.00206926191,184784.063870971,158082.12567268009,131380.18747438918,104678.24927609829,77976.31107780739,51274.372879516493,24572.434681225594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0.25345000000000001},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0.25345000000000001},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0.37365530030171995},0.37365530030171995,0.37365530030172001,0.37365530030171995,0.37365530030171989,0.37365530030171989,0.37365530030171989,0.37365530030171995,0.37365530030171989,0.37365530030171989,0.37365530030171984,0.37365530030171984,0.37365530030171984,0.37365530030171984,0.37365530030171984,0.37365530030171984,0.37365530030171984,0.37365530030171984,0.37365530030171984,0.37365530030171978,0.37365530030171978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":195784.96879057839},"     Begin Cumulative DFIT",{"$f":"+C139","v":195784.96879057839},{"$f":"+E140","v":204929.49847172157},{"$f":"+F140","v":208728.03518236475},198750.71444624441,188773.39371012407,178796.07297400371,168818.75223788334,158841.431501763,148864.11076564266,138886.79002952232,128909.46929340197,118932.14855728162,108954.82782116126,98977.50708504091,89000.186348920557,79022.865612800204,69045.544876679851,59068.224140559498,49090.903404439145,39113.582668318792,29136.261932198442,19158.941196078093,9181.6204599577432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0.37696927453027562},{"$f":"IF(F134=0,0,+F140/F134)","v":0.37365530030171995},{"$f":"IF(G134=0,0,+G140/G134)","v":0.37365530030171995},0.37365530030172001,0.37365530030171995,0.37365530030171989,0.37365530030171989,0.37365530030171989,0.37365530030171995,0.37365530030171989,0.37365530030171989,0.37365530030171984,0.37365530030171984,0.37365530030171984,0.37365530030171984,0.37365530030171984,0.37365530030171984,0.37365530030171984,0.37365530030171984,0.37365530030171984,0.37365530030171978,0.37365530030171978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":195784.96879057839},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":204929.49847172157},{"$f":"+E143+F138","v":208728.03518236475},{"$f":"+F143+G138","v":198750.71444624441},188773.39371012407,178796.07297400371,168818.75223788334,158841.431501763,148864.11076564266,138886.79002952232,128909.46929340197,118932.14855728162,108954.82782116126,98977.50708504091,89000.186348920557,79022.865612800204,69045.544876679851,59068.224140559498,49090.903404439145,39113.582668318792,29136.261932198442,19158.941196078093,9181.6204599577432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},3209.7144997635241,3209.7144997635241,3209.714499763526,3209.7144997635241,3209.7144997635223,3209.7144997635223,3209.7144997635223,3209.7144997635241,3209.7144997635223,3209.7144997635223,3209.7144997635205,3209.7144997635205,3209.7144997635205,3209.7144997635205,3209.7144997635205,3209.7144997635205,3209.7144997635205,3209.7144997635205,3209.7144997635205,3209.7144997635205,2953.7368900011161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":93982.266083036389},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":93959.806083036397},31015.496083036385,-69534.453916963612,-69534.453916963612,-69534.453916963612,-69534.453916963612,-69534.453916963612,-69534.453916963612,-69534.453916963612,-69534.453916963612,-69534.453916963612,-69534.453916963612,-69534.453916963612,-69534.453916963612,-69534.453916963612,-69534.453916963612,-69534.453916963612,-69534.453916963612,-69534.453916963612,-69534.453916963612,-69534.453916963612,-69534.453916963612,-69534.453916963612,-69534.453916963612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0.25345000000000001},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0.25345000000000001},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0.25345000000000001},0.36600400154710777,0.36600400154710777,0.36600400154710777,0.36600400154710777,0.36600400154710783,0.36600400154710783,0.36600400154710783,0.36600400154710788,0.36600400154710788,0.36600400154710794,0.36600400154710799,0.36600400154710799,0.36600400154710799,0.36600400154710799,0.36600400154710799,0.36600400154710794,0.36600400154710794,0.36600400154710788,0.36600400154710783,0.36600400154710783,0.36600400154710783,0.36600400154710772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":505265.97624719469},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":529080.08909894025},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":536940.96658118581},511491.07820218417,486041.18982318253,460591.30144418089,435141.41306517925,409691.52468617761,384241.63630717597,358791.74792817433,333341.85954917269,307891.97117017105,282442.08279116941,256992.19441216774,231542.30603316607,206092.4176541644,180642.52927516273,155192.64089616106,129742.7525171594,104292.86413815775,78842.975759156092,53393.087380154444,27943.199001152796,2493.310622151148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":481446.1709084491},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":505265.97624719469},{"$f":"+E162+F157","v":529080.08909894025},{"$f":"+F162+G157","v":536940.96658118581},511491.07820218417,486041.18982318253,460591.30144418089,435141.41306517925,409691.52468617761,384241.63630717597,358791.74792817433,333341.85954917269,307891.97117017105,282442.08279116941,256992.19441216774,231542.30603316607,206092.4176541644,180642.52927516273,155192.64089616106,129742.7525171594,104292.86413815775,78842.975759156092,53393.087380154444,27943.199001152796,2493.310622151148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,7826.3810337472169,7826.3810337472169,7826.3810337472169,7826.3810337472169,7826.3810337472205,7826.3810337472205,7826.3810337472205,7826.3810337472241,7826.3810337472241,7826.3810337472278,7826.3810337472314,7826.3810337472314,7826.3810337472314,7826.3810337472314,7826.3810337472314,7826.3810337472278,7826.3810337472278,7826.3810337472241,7826.3810337472205,7826.3810337472205,7826.3810337472205,766.74595478951528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":165120.74766348104},"     End Excess Deferred",{"$f":"+E164-E165","v":165120.74766348104},{"$f":"+F164-F165","v":165120.74766348104},165120.74766348104,157294.36662973382,149467.9855959866,141641.60456223937,133815.22352849215,125988.84249474492,118162.4614609977,110336.08042725048,102509.69939350325,94683.318359756027,86856.937326008803,79030.556292261579,71204.175258514355,63377.794224767124,55551.413191019892,47725.032157272661,39898.651123525429,32072.270089778202,24245.889056030977,16419.508022283757,8593.1269885365364,766.74595478931587,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,{"$f":"+BR164-BR165","v":-1.9940671336371452E-10},-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10,-1.9940671336371452E-10]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":81589.422593839903},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":81569.552593839879},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":81589.432593839883},2971.1725938398886,-85157.717406160111,-85157.717406160111,-85157.717406160111,-85157.717406160111,-85157.717406160111,-85157.717406160111,-85157.717406160111,-85157.717406160111,-85157.717406160111,-85157.717406160111,-85157.717406160111,-85157.717406160111,-85157.717406160111,-85157.717406160111,-85157.717406160111,-85157.717406160111,-85157.717406160111,-85157.717406160111,-85157.717406160111,-85157.717406160111,-85157.717406160111,-23477.107482459192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":20678.839156408725},{"$f":"+F173*F174","v":20673.803104908719},{"$f":"+G173*G174","v":20678.841690908721},{"$f":"+H173*H174","v":753.04369390871977},-31309.178771320876,-31309.17877132088,-31309.178771320883,-31309.178771320887,-31309.178771320887,-31309.178771320894,-31309.178771320894,-31309.178771320894,-31309.178771320898,-31309.178771320894,-31309.178771320894,-31309.178771320887,-31309.178771320887,-31309.178771320887,-31309.178771320887,-31309.178771320887,-31309.178771320887,-31309.178771320887,-31309.178771320883,-31309.178771320883,-31309.178771320883,-8631.6188079115673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0.38574999999999998},{"$f":"IF(F170=0,0,+F177/F170)","v":0.37919075503535921},{"$f":"IF(G170=0,0,+G177/G170)","v":0.37325256172260812},0.36784868856788649,0.36766108492541677,0.36766108492541683,0.36766108492541688,0.36766108492541694,0.36766108492541694,0.36766108492541699,0.36766108492541699,0.36766108492541699,0.36766108492541705,0.36766108492541699,0.36766108492541699,0.36766108492541694,0.36766108492541694,0.36766108492541694,0.36766108492541694,0.36766108492541694,0.36766108492541694,0.36766108492541694,0.36766108492541688,0.36766108492541688,0.36766108492541688,0.36766108492541677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":603339.84535951528},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":624018.68451592396},{"$f":"+E181+F176","v":644692.48762083263},{"$f":"+F181+G176","v":665371.3293117414},666124.37300565012,634815.19423432928,603506.01546300843,572196.83669168758,540887.65792036674,509578.47914904583,478269.30037772493,446960.12160640402,415650.94283508311,384341.76406376221,353032.5852924413,321723.4065211204,290414.22774979949,259105.04897847862,227795.87020715774,196486.69143583687,165177.51266451599,133868.33389319511,102559.15512187422,71249.976350553334,39940.797579232451,8631.6188079115673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":206926.4071058039},"     End Excess Deferred",{"$f":"+E183-E184","v":206926.4071058039},{"$f":"+F183-F184","v":206926.4071058039},206926.4071058039,206926.4071058039,197200.45181107431,187474.49651634472,177748.5412216151,168022.58592688548,158296.63063215587,148570.67533742625,138844.72004269663,129118.76474796701,119392.80945323739,109666.85415850778,99940.898863778159,90214.943569048555,80488.988274318952,70763.032979589349,61037.077684859745,51311.122390130142,41585.167095400539,31859.211800670932,22133.256505941328,12407.301211211725,2681.3459164821215,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,{"$f":"+BR183-BR184","v":-1.6279955161735415E-10},-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10,-1.6279955161735415E-10]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":206926.40710580413},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,9725.9552947295961,9725.9552947295997,9725.9552947296033,9725.955294729607,9725.955294729607,9725.9552947296143,9725.9552947296143,9725.9552947296143,9725.9552947296179,9725.9552947296143,9725.9552947296143,9725.955294729607,9725.955294729607,9725.955294729607,9725.955294729607,9725.955294729607,9725.955294729607,9725.955294729607,9725.9552947296033,9725.9552947296033,9725.9552947296033,2681.3459164822843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":255337.47978692281},"     Begin Cumulative Difference",{"$f":"+$C189","v":255337.47978692281},{"$f":"+E191","v":264167.24930038612},{"$f":"+F191","v":272996.99881384941},281826.75832731271,290656.51784077601,293354.79735423927,279680.75686770258,266006.7163811659,252332.67589462918,238658.63540809246,224984.59492155575,211310.55443501903,197636.51394848232,183962.4734619456,170288.43297540888,156614.39248887217,142940.35200233545,129266.31151579873,115592.27102926202,101918.2305427253,88244.190056188585,74570.149569651869,60896.109083115152,47222.068596578436,33548.02811004172,19873.987623505003,6199.9471369682869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":8829.769513463285},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":8829.7495134632845},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":8829.7595134632829},8829.7595134632829,2698.2795134632834,-13674.040486536716,-13674.040486536716,-13674.040486536716,-13674.040486536716,-13674.040486536716,-13674.040486536716,-13674.040486536716,-13674.040486536716,-13674.040486536716,-13674.040486536716,-13674.040486536716,-13674.040486536716,-13674.040486536716,-13674.040486536716,-13674.040486536716,-13674.040486536716,-13674.040486536716,-13674.040486536716,-13674.040486536716,-13674.040486536716,-13674.040486536716,-6199.9471369682869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":98496.432827805475},"     Begin Cumulative DFIT",{"$f":"+C196","v":98496.432827805475},{"$f":"+E197","v":100734.33791099275},{"$f":"+F197","v":102972.23792518002},105210.14047386729,107448.04302255456,108131.92196524183,103091.60801034758,98051.294055453342,93010.9801005591,87970.666145664858,82930.352190770616,77890.038235876375,72849.724280982133,67809.410326087891,62769.096371193649,57728.7824162994,52688.468461405151,47648.154506510909,42607.840551616668,37567.526596722419,32527.212641828173,27486.898686933928,22446.584732039682,17406.270777145437,12365.956822251192,7325.6428673569453,2285.3289124626999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0.38132788291423342},{"$f":"IF(F191=0,0,+F197/F191)","v":0.37719183131164929},{"$f":"IF(G191=0,0,+G197/G191)","v":0.37331494389782732},0.36967360587941628,0.36860458032553534,0.36860458032553528,0.36860458032553528,0.36860458032553528,0.36860458032553528,0.36860458032553528,0.36860458032553534,0.36860458032553534,0.36860458032553534,0.36860458032553539,0.36860458032553534,0.36860458032553534,0.36860458032553534,0.36860458032553539,0.36860458032553534,0.36860458032553534,0.36860458032553534,0.36860458032553534,0.36860458032553534,0.36860458032553539,0.36860458032553534,0.36860458032553534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":33781.148575809886},{"$f":"+E204","v":33781.148575809886},{"$f":"+F204","v":33781.148575809886},33781.148575809886,33781.148575809886,33781.148575809886,32206.520182228371,30631.891788646855,29057.26339506534,27482.635001483824,25908.006607902309,24333.378214320794,22758.749820739278,21184.121427157763,19609.493033576247,18034.864639994732,16460.236246413217,14885.607852831701,13310.979459250186,11736.35106566867,10161.722672087155,8587.0942785056395,7012.465884924125,5437.8374913426105,3863.209097761096,2288.5807041795806,713.95231059806611,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,{"$f":"+BR204","v":-2.1373125491663814E-11},-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11,-2.1373125491663814E-11]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":499391.46545969578},"     Begin Cumulative Difference",{"$f":"+$C208","v":499391.46545969578},{"$f":"+E210","v":503546.21934846608},{"$f":"+F210","v":507700.96323723637},511855.71712600667,516010.46101477696,520165.20490354724,510443.75879231753,486846.1126810878,463248.46656985808,439650.82045862835,416053.17434739863,392455.5282361689,368857.88212493918,345260.23601370945,321662.58990247973,298064.94379125,274467.29768002027,250869.65156879058,227272.00545756088,203674.35934633118,180076.71323510149,156479.06712387179,132881.42101264209,109283.77490141238,85686.128790182673,62088.482678952962,38490.83656772325,14893.190456493543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":4154.753888770294},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":4154.743888770292},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":4154.753888770294},4154.743888770292,4154.743888770292,-9721.4461112297067,-23597.646111229707,-23597.646111229707,-23597.646111229707,-23597.646111229707,-23597.646111229707,-23597.646111229707,-23597.646111229707,-23597.646111229707,-23597.646111229707,-23597.646111229707,-23597.646111229707,-23597.646111229707,-23597.646111229707,-23597.646111229707,-23597.646111229707,-23597.646111229707,-23597.646111229707,-23597.646111229707,-23597.646111229707,-23597.646111229707,-23597.646111229707,-23597.646111229707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0.25345000000000001},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0.25345000000000001},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.38046635991313343,0.38046635991313343,0.38046635991313349,0.38046635991313343,0.38046635991313349,0.38046635991313354,0.38046635991313354,0.38046635991313354,0.38046635991313349,0.38046635991313354,0.38046635991313354,0.38046635991313354,0.38046635991313354,0.38046635991313354,0.38046635991313354,0.38046635991313349,0.38046635991313349,0.38046635991313343,0.38046635991313343,0.38046635991313343,0.38046635991313343,0.38046635991313349,0.38046635991313338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":192640.25780107765},"     Begin Cumulative DFIT",{"$f":"+C215","v":192640.25780107765},{"$f":"+E216","v":193693.28017418648},{"$f":"+F216","v":194746.30001279531},195799.32238590415,196852.34222451298,197905.36206312181,194206.67884809055,185228.56832963269,176250.4578111748,167272.34729271694,158294.23677425907,149316.12625580118,140338.01573734329,131359.9052188854,122381.79470042752,113403.68418196964,104425.57366351176,95447.463145053887,86469.35262659601,77491.242108138133,68513.131589680255,59535.021071222378,50556.910552764501,41578.800034306623,32600.689515848746,23622.578997390869,14644.468478932993,5666.3579604751158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":192640.25780107765},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":193693.28017418648},{"$f":"+E219+F214","v":194746.30001279531},{"$f":"+F219+G214","v":195799.32238590415},196852.34222451298,197905.36206312181,194206.67884809055,185228.56832963269,176250.4578111748,167272.34729271694,158294.23677425907,149316.12625580118,140338.01573734329,131359.9052188854,122381.79470042752,113403.68418196964,104425.57366351176,95447.463145053887,86469.35262659601,77491.242108138133,68513.131589680255,59535.021071222378,50556.910552764501,41578.800034306623,32600.689515848746,23622.578997390869,14644.468478932993,5666.3579604751158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,1234.7826981400835,2997.2871115667058,2997.2871115667076,2997.2871115667058,2997.2871115667076,2997.2871115667076,2997.2871115667076,2997.2871115667076,2997.2871115667076,2997.2871115667076,2997.2871115667076,2997.2871115667076,2997.2871115667076,2997.2871115667076,2997.2871115667076,2997.2871115667076,2997.2871115667076,2997.2871115667058,2997.2871115667058,2997.2871115667058,2997.2871115667058,2997.2871115667076,1891.6788392768271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":458450.62273892917},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":462201.80747351149},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":465952.97220809379},469704.13694267609,473455.3116772584,477206.46641184069,465305.90114642301,443970.25588100532,422634.61061558762,401298.96535016992,379963.32008475222,358627.67481933453,337292.02955391683,315956.38428849913,294620.73902308143,273285.09375766374,251949.44849224604,230613.80322682834,209278.15796141064,187942.51269599295,166606.86743057525,145271.22216515755,123935.57689973986,102599.93163432216,81264.286368904461,59928.641103486756,38592.995838069051,17257.350572651347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":950.7352364798827},{"$f":"IF(F227=0,0,F230*$C232)","v":950.73777097988318},{"$f":"IF(G227=0,0,G230*$C232)","v":950.73270197988313},950.73270197988313,950.7352364798827,950.73016747988265,-3016.1982665201172,-5407.5192925201172,-5407.5192925201172,-5407.5192925201172,-5407.5192925201172,-5407.5192925201172,-5407.5192925201172,-5407.5192925201172,-5407.5192925201172,-5407.5192925201172,-5407.5192925201172,-5407.5192925201172,-5407.5192925201172,-5407.5192925201172,-5407.5192925201172,-5407.5192925201172,-5407.5192925201172,-5407.5192925201172,-5407.5192925201172,-5407.5192925201172,-5407.5192925201172,-5407.5192925201172,-4373.8755026384842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":950.7352364798827},{"$f":"+F230*F231","v":950.73777097988318},{"$f":"+G230*G231","v":950.73270197988313},950.73270197988313,950.7352364798827,950.73016747988265,-4516.385763685792,-8097.094750263569,-8097.094750263569,-8097.0947502635681,-8097.0947502635663,-8097.0947502635681,-8097.0947502635681,-8097.0947502635681,-8097.0947502635681,-8097.0947502635681,-8097.0947502635681,-8097.0947502635663,-8097.0947502635663,-8097.0947502635663,-8097.0947502635654,-8097.0947502635654,-8097.0947502635645,-8097.0947502635627,-8097.0947502635627,-8097.0947502635618,-8097.0947502635627,-8097.0947502635627,-6549.3403638353666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0.38466748338257167},{"$f":"IF(F229=0,0,+F235/F229)","v":0.38360253510107184},{"$f":"IF(G229=0,0,+G235/G229)","v":0.3825547392312999},0.38152367923675906,0.38050895464107126,0.37951018821014537,0.37951018821014532,0.37951018821014532,0.37951018821014526,0.37951018821014521,0.37951018821014526,0.37951018821014526,0.37951018821014526,0.37951018821014526,0.37951018821014526,0.37951018821014526,0.37951018821014521,0.37951018821014521,0.37951018821014521,0.37951018821014515,0.37951018821014515,0.37951018821014509,0.37951018821014504,0.37951018821014504,0.37951018821014498,0.37951018821014504,0.37951018821014504,0.37951018821014504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":175400.3120676768},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":176351.04730415667},{"$f":"+E238+F233","v":177301.78507513655},{"$f":"+F238+G233","v":178252.51777711645},179203.25047909631,180153.98571557619,181104.71588305608,176588.33011937028,168491.2353691067,160394.14061884311,152297.04586857953,144199.95111831598,136102.85636805242,128005.76161778886,119908.66686752529,111811.57211726172,103714.47736699815,95617.382616734583,87520.287866471015,79423.193116207447,71326.098365943879,63229.003615680311,55131.908865416743,47034.814115153174,38937.719364889614,30840.624614626053,22743.529864362492,14646.435114098929,6549.3403638353666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":60156.736970975078},"     End Excess Deferred",{"$f":"+E240-E241","v":60156.736970975078},{"$f":"+F240-F241","v":60156.736970975078},60156.736970975078,60156.736970975078,60156.736970975078,60156.736970975078,58656.549473809406,55966.974016065957,53277.398558322508,50587.823100579059,47898.247642835609,45208.67218509216,42519.096727348711,39829.521269605262,37139.945811861813,34450.370354118364,31760.794896374915,29071.219438631466,26381.643980888017,23692.068523144568,21002.493065401119,18312.91760765767,15623.342149914222,12933.766692170777,10244.191234427331,7554.6157766838869,4865.0403189404415,2175.464861196996,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,{"$f":"+BR240-BR241","v":1.1368683772161603E-10},1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10,1.1368683772161603E-10]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":39401.357530916983},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":39401.327530916984},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":21594.517530916983},-20848.452469083019,-20848.452469083019,-20848.452469083019,-20848.452469083019,-20848.452469083019,-20848.452469083019,-20848.452469083019,-20848.452469083019,-20848.452469083019,-20848.452469083019,-20848.452469083019,-20848.452469083019,-20848.452469083019,-20848.452469083019,-20848.452469083019,-20848.452469083019,-20848.452469083019,-20848.452469083019,-20848.452469083019,-20848.452469083019,-20848.452469083019,-20848.452469083019,-20848.452469083019,-12515.485197752361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":9986.27406621091},{"$f":"+F249*F250","v":9986.2664627109098},{"$f":"+G249*G250","v":5473.1304682109094},-7479.4779652833668,-7479.4779652833668,-7479.4779652833677,-7479.4779652833668,-7479.4779652833668,-7479.4779652833677,-7479.4779652833668,-7479.4779652833668,-7479.4779652833668,-7479.4779652833668,-7479.4779652833668,-7479.4779652833649,-7479.4779652833649,-7479.4779652833649,-7479.477965283364,-7479.477965283364,-7479.4779652833631,-7479.477965283364,-7479.477965283364,-7479.4779652833631,-7479.4779652833613,-7479.4779652833631,-7479.4779652833604,-4489.9877293163954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0.38574999999999998},{"$f":"IF(F246=0,0,+F253/F246)","v":0.37365629269652695},{"$f":"IF(G246=0,0,+G253/G246)","v":0.36358841139552439},0.35875458748676792,0.35875458748676792,0.35875458748676797,0.35875458748676792,0.35875458748676792,0.35875458748676797,0.35875458748676792,0.35875458748676792,0.35875458748676792,0.35875458748676792,0.35875458748676792,0.35875458748676786,0.35875458748676786,0.35875458748676786,0.35875458748676781,0.35875458748676781,0.35875458748676775,0.35875458748676781,0.35875458748676781,0.35875458748676775,0.3587545874867677,0.35875458748676775,0.35875458748676764,0.3587545874867677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0.37365629269652695},{"$f":"IF(F248=0,0,+F254/F248)","v":0.36358841139552439},{"$f":"IF(G248=0,0,+G254/G248)","v":0.35875458748676792},0.35875458748676792,0.35875458748676797,0.35875458748676792,0.35875458748676792,0.35875458748676797,0.35875458748676792,0.35875458748676792,0.35875458748676792,0.35875458748676792,0.35875458748676792,0.35875458748676786,0.35875458748676786,0.35875458748676786,0.35875458748676781,0.35875458748676781,0.35875458748676775,0.35875458748676781,0.35875458748676781,0.35875458748676775,0.3587545874867677,0.35875458748676775,0.35875458748676764,0.3587545874867677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":51813.004806814381},{"$f":"+E261","v":51813.004806814381},{"$f":"+F261","v":51813.004806814381},51813.004806814381,49617.567119820102,47422.129432825823,45226.691745831544,43031.254058837265,40835.816371842986,38640.378684848707,36444.940997854428,34249.503310860149,32054.065623865874,29858.627936871599,27663.190249877323,25467.752562883048,23272.314875888776,21076.877188894505,18881.439501900233,16686.001814905962,14490.56412791169,12295.126440917418,10099.688753923147,7904.2510669288749,5708.8133799346051,3513.3756929403335,1317.9380059460645,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,{"$f":"+BR261","v":5.0022208597511053E-12},5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12,5.0022208597511053E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":51813.004806814351},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},2195.4376869942753,2195.4376869942753,2195.4376869942762,2195.4376869942753,2195.4376869942753,2195.4376869942762,2195.4376869942753,2195.4376869942753,2195.4376869942753,2195.4376869942753,2195.4376869942753,2195.4376869942735,2195.4376869942735,2195.4376869942735,2195.4376869942726,2195.4376869942726,2195.4376869942716,2195.4376869942726,2195.4376869942726,2195.4376869942716,2195.4376869942698,2195.4376869942716,2195.4376869942689,1317.9380059460595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":39229.669602309499},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":39229.679602309494},39229.659602309504,28304.389602309497,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":39229.669602309499},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":39229.679602309494},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":39229.659602309504},28304.389602309497,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-17670.230397690499,-3906.5146070467817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":129229.85172285067},"     Begin Cumulative DFIT",{"$f":"+C272","v":129229.85172285067},{"$f":"+E273","v":139172.61148355601},{"$f":"+F273","v":149115.37377876136},159058.13100496671,166231.87854967205,160125.14489189215,154018.41123411225,147911.67757633235,141804.94391855248,135698.21026077261,129591.47660299273,123484.74294521284,117378.00928743296,111271.27562965307,105164.54197187319,99057.808314093301,92951.074656313416,86844.340998533531,80737.607340753646,74630.873682973761,68524.140025193876,62417.406367413991,56310.672709634106,50203.93905185422,44097.205394074335,37990.47173629445,31883.738078514565,25777.00442073468,19670.270762954799,13563.537105174917,7456.8034473950356,1350.0697896151541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0.37188162925906321},{"$f":"IF(F267=0,0,+F273/F267)","v":0.36064490196543064},{"$f":"IF(G267=0,0,+G273/G267)","v":0.35135567094712278},0.34559445577902803,0.34559445577902803,0.34559445577902798,0.34559445577902792,0.34559445577902798,0.34559445577902803,0.34559445577902803,0.34559445577902798,0.34559445577902798,0.34559445577902798,0.34559445577902798,0.34559445577902798,0.34559445577902798,0.34559445577902798,0.34559445577902798,0.34559445577902798,0.34559445577902798,0.34559445577902798,0.34559445577902792,0.34559445577902792,0.34559445577902792,0.34559445577902786,0.34559445577902786,0.34559445577902781,0.34559445577902781,0.34559445577902775,0.34559445577902775,0.34559445577902753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":44321.735276560314},{"$f":"+E280","v":44321.735276560314},{"$f":"+F280","v":44321.735276560314},44321.735276560314,44321.735276560314,42693.521513075088,41065.307749589861,39437.093986104635,37808.880222619409,36180.666459134183,34552.452695648957,32924.238932163731,31296.025168678505,29667.811405193279,28039.597641708053,26411.383878222827,24783.170114737601,23154.956351252375,21526.742587767149,19898.528824281922,18270.315060796696,16642.10129731147,15013.887533826242,13385.673770341014,11757.460006855788,10129.246243370562,8501.0324798853362,6872.8187164001101,5244.604952914885,3616.3911894296598,1988.1774259444355,359.96366245921126,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,{"$f":"+BR280","v":6.4005689637269825E-11},6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11,6.4005689637269825E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,1628.2137634852288,1628.2137634852288,1628.2137634852279,1628.213763485227,1628.2137634852279,1628.2137634852288,1628.2137634852288,1628.2137634852279,1628.2137634852279,1628.2137634852279,1628.2137634852279,1628.2137634852279,1628.2137634852279,1628.2137634852279,1628.2137634852279,1628.2137634852279,1628.2137634852279,1628.2137634852279,1628.213763485227,1628.213763485227,1628.213763485227,1628.2137634852261,1628.2137634852261,1628.2137634852252,1628.2137634852252,1628.2137634852243,1628.2137634852243,359.96366245914726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":621640.08818458731},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":685885.77550075599},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":750131.44281692465},814377.13013309333,831298.11744926195,800894.42476543062,770490.7320815993,740087.03939776798,709683.34671393665,679279.65403010533,648875.96134627401,618472.26866244269,588068.57597861136,557664.88329478004,527261.19061094872,496857.49792711734,466453.80524328595,436050.11255945457,405646.41987562319,375242.72719179181,344839.03450796043,314435.34182412905,284031.64914029767,253627.95645646632,223224.26377263496,192820.57108880361,162416.87840497226,132013.18572114091,101609.49303730956,71205.800353478204,40802.107669646852,10398.414985815496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":16283.069450282945},{"$f":"IF(F284=0,0,F287*$C289)","v":16283.069450282945},{"$f":"IF(G284=0,0,G287*$C289)","v":16283.064381282944},16283.069450282945,4288.6242352829431,-7705.8159107170577,-7705.8159107170577,-7705.8159107170577,-7705.8159107170577,-7705.8159107170577,-7705.8159107170577,-7705.8159107170577,-7705.8159107170577,-7705.8159107170577,-7705.8159107170577,-7705.8159107170577,-7705.8159107170577,-7705.8159107170577,-7705.8159107170577,-7705.8159107170577,-7705.8159107170577,-7705.8159107170577,-7705.8159107170577,-7705.8159107170577,-7705.8159107170577,-7705.8159107170577,-7705.8159107170577,-7705.8159107170577,-7705.8159107170577,-7705.8159107170577,-7705.8159107170577,-7705.8159107170577,-2635.4782781549375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":215014.89013499249},"     Begin Cumulative DFIT",{"$f":"+C291","v":215014.89013499249},{"$f":"+E292","v":231297.95958527544},{"$f":"+F292","v":247581.0290355584},263864.09341684135,280147.16286712431,284435.78710240725,274032.90265238553,263630.0182023638,253227.13375234208,242824.24930232033,232421.36485229857,222018.48040227685,211615.59595225513,201212.7115022334,190809.82705221168,180406.94260218996,170004.05815216823,159601.17370214648,149198.28925212473,138795.404802103,128392.52035208126,117989.63590205953,107586.75145203779,97183.86700201605,86780.982551994297,76378.098101972559,65975.21365195082,55572.329201929075,45169.444751907329,34766.560301885584,24363.675851863838,13960.791401842094,3557.9069518203505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":215014.89013499249},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":231297.95958527544},{"$f":"+E295+F290","v":247581.0290355584},{"$f":"+F295+G290","v":263864.09341684135},280147.16286712431,284435.78710240725,274032.90265238553,263630.0182023638,253227.13375234208,242824.24930232033,232421.36485229857,222018.48040227685,211615.59595225513,201212.7115022334,190809.82705221168,180406.94260218996,170004.05815216823,159601.17370214648,149198.28925212473,138795.404802103,128392.52035208126,117989.63590205953,107586.75145203779,97183.86700201605,86780.982551994297,76378.098101972559,65975.21365195082,55572.329201929075,45169.444751907329,34766.560301885584,24363.675851863838,13960.791401842094,3557.9069518203505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,2697.0685393046806,2697.0685393046806,2697.0685393046806,2697.0685393046824,2697.0685393046806,2697.0685393046788,2697.0685393046788,2697.0685393046788,2697.0685393046788,2697.0685393046806,2697.0685393046806,2697.0685393046824,2697.0685393046806,2697.0685393046806,2697.0685393046824,2697.0685393046842,2697.0685393046842,2697.0685393046861,2697.0685393046879,2697.0685393046861,2697.0685393046879,2697.0685393046879,2697.0685393046879,2697.0685393046879,2697.0685393046879,2697.0685393046861,2697.0685393046861,922.42867366541304,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":695508.73207113321},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":716596.25892629544},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":737683.79578145768},758771.29263662,779858.80949178222,774732.27634694451,746580.39320210682,718428.51005726913,690276.62691243144,662124.74376759375,633972.86062275607,605820.97747791838,577669.09433308069,549517.211188243,521365.32804340526,493213.44489856751,465061.56175372977,436909.67860889202,408757.79546405427,380605.91231921653,352454.02917437878,324302.14602954104,296150.26288470329,267998.37973986554,239846.4965950278,211694.61345019005,183542.73030535231,155390.84716051456,127238.96401567683,99087.080870839098,70935.197726001366,42783.314581163635,14631.431436325904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":5344.6311469408774},{"$f":"+F306*F307","v":5344.6336814408778},{"$f":"+G306*G307","v":5344.6362159408764},5344.6260779408767,5344.6311469408774,-1885.8614731159601,-10356.034052363957,-10356.034052363955,-10356.034052363955,-10356.034052363955,-10356.034052363955,-10356.034052363955,-10356.034052363955,-10356.034052363953,-10356.034052363953,-10356.034052363955,-10356.034052363955,-10356.034052363957,-10356.034052363957,-10356.034052363959,-10356.034052363961,-10356.034052363961,-10356.034052363962,-10356.034052363962,-10356.034052363962,-10356.034052363964,-10356.034052363964,-10356.034052363964,-10356.034052363968,-10356.034052363966,-10356.034052363966,-10356.034052363966,-10356.034052363966,-5382.3611518224461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0.38574999999999998},{"$f":"IF(F303=0,0,+F310/F303)","v":0.3817387225691185},{"$f":"IF(G303=0,0,+G310/G303)","v":0.37796352579870252},0.37440416394303799,0.37104264964153538,0.36786292409227211,0.36786292409227211,0.36786292409227206,0.36786292409227206,0.36786292409227206,0.36786292409227206,0.36786292409227206,0.36786292409227206,0.367862924092272,0.367862924092272,0.36786292409227206,0.36786292409227206,0.36786292409227211,0.36786292409227211,0.36786292409227217,0.36786292409227223,0.36786292409227223,0.36786292409227228,0.36786292409227228,0.36786292409227228,0.36786292409227234,0.36786292409227234,0.36786292409227239,0.3678629240922725,0.36786292409227245,0.36786292409227245,0.36786292409227245,0.36786292409227245,0.36786292409227256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":170932.05699648787},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":176276.68814342874},{"$f":"IF(F308<>0,+E315+F308,0)","v":181621.32182486961},{"$f":"IF(G308<>0,+F315+G308,0)","v":186965.95804081048},192310.58411875134,197655.21526569221,196355.89544013308,189220.80065707397,182085.70587401485,174950.61109095573,167815.51630789661,160680.4215248375,153545.32674177838,146410.23195871926,139275.13717566014,132140.04239260103,125004.94760954191,117869.85282648279,110734.75804342367,103599.66326036456,96464.568477305438,89329.473694246321,82194.378911187203,75059.284128128085,67924.189345068968,60789.094562009843,53653.999778950718,46518.904995891593,39383.810212832468,32248.715429773343,25113.620646714218,17978.525863655093,10843.43108059597,3708.3362975368473,4.6838977141305804E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":89225.926773073064},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,586.54164755683655,3220.9392693048339,3220.9392693048321,3220.9392693048321,3220.9392693048321,3220.9392693048321,3220.9392693048321,3220.9392693048321,3220.9392693048303,3220.9392693048303,3220.9392693048321,3220.9392693048321,3220.9392693048339,3220.9392693048339,3220.9392693048358,3220.9392693048376,3220.9392693048376,3220.9392693048394,3220.9392693048394,3220.9392693048394,3220.9392693048412,3220.9392693048412,3220.9392693048412,3220.9392693048449,3220.939269304843,3220.939269304843,3220.939269304843,3220.939269304843,1674.0248542856457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":99530.362770339925},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":102875.4541455375},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":106220.52552073507},109565.62689593264,112910.62827113022,116255.7396463278,116809.58102152537,112592.26239672294,108374.94377192052,104157.62514711809,99940.306522315659,95722.987897513231,91505.669272710802,87288.350647908374,83071.032023105945,78853.713398303516,74636.394773501088,70419.076148698659,66201.757523896231,61984.438899093802,57767.120274291374,53549.801649488945,49332.483024686517,45115.164399884088,40897.84577508166,36680.527150279231,32463.208525476806,28245.889900674381,24028.571275871956,19811.252651069532,15593.934026267107,11376.615401464682,7159.296776662256,2941.9781518598302,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":3345.1513751975735},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":3345.0913751975741},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":3345.0713751975736},3345.1013751975743,3345.0013751975739,3345.1113751975745,553.84137519757405,-4217.3186248024258,-4217.3186248024258,-4217.3186248024258,-4217.3186248024258,-4217.3186248024258,-4217.3186248024258,-4217.3186248024258,-4217.3186248024258,-4217.3186248024258,-4217.3186248024258,-4217.3186248024258,-4217.3186248024258,-4217.3186248024258,-4217.3186248024258,-4217.3186248024258,-4217.3186248024258,-4217.3186248024258,-4217.3186248024258,-4217.3186248024258,-4217.3186248024258,-4217.3186248024258,-4217.3186248024258,-4217.3186248024258,-4217.3186248024258,-4217.3186248024258,-4217.3186248024258,-4217.3186248024258,-2941.9781518598302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":847.82861604382504},{"$f":"+F325*F326","v":847.81340904382512},{"$f":"+G325*G326","v":847.80834004382507},847.81594354382526,847.79059854382513,847.81847804382528,140.37109654382516,-1528.3165410982178,-1528.3165410982178,-1528.3165410982178,-1528.3165410982178,-1528.3165410982178,-1528.3165410982178,-1528.3165410982181,-1528.3165410982181,-1528.3165410982181,-1528.3165410982181,-1528.3165410982181,-1528.3165410982181,-1528.3165410982183,-1528.3165410982183,-1528.3165410982183,-1528.3165410982183,-1528.3165410982185,-1528.3165410982185,-1528.3165410982187,-1528.3165410982187,-1528.3165410982187,-1528.316541098219,-1528.316541098219,-1528.3165410982187,-1528.3165410982185,-1528.3165410982185,-1528.3165410982187,-1066.1451678310382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0.38130348222773153},{"$f":"IF(F324=0,0,+F330/F324)","v":0.37714620696473322},{"$f":"IF(G324=0,0,+G330/G324)","v":0.37325079561076219},0.36959320866948581,0.36615244141251518,0.36290957168471971,0.36239057967070648,0.36239057967070648,0.36239057967070648,0.36239057967070648,0.36239057967070648,0.36239057967070648,0.36239057967070654,0.36239057967070654,0.36239057967070654,0.36239057967070654,0.36239057967070654,0.36239057967070654,0.36239057967070659,0.36239057967070659,0.36239057967070659,0.36239057967070659,0.36239057967070665,0.36239057967070665,0.3623905796707067,0.3623905796707067,0.3623905796707067,0.36239057967070676,0.36239057967070676,0.3623905796707067,0.36239057967070665,0.36239057967070665,0.3623905796707067,0.3623905796707067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":12725.303467577331},{"$f":"+E337","v":12725.303467577331},{"$f":"+F337","v":12725.303467577331},12725.303467577331,12725.303467577331,12725.303467577331,12725.303467577331,12725.303467577331,12265.866331935287,11806.429196293244,11346.992060651201,10887.554925009157,10428.117789367114,9968.6806537250704,9509.2435180830271,9049.8063824409837,8590.3692467989404,8130.932111156897,7671.4949755148536,7212.0578398728103,6752.6207042307669,6293.1835685887236,5833.7464329466802,5374.3092973046369,4914.8721616625935,4455.4350260205501,3995.9978903785063,3536.5607547364625,3077.1236190944187,2617.6864834523749,2158.2493478103306,1698.8122121682868,1239.3750765262432,779.93794088419963,320.50080524215582,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,{"$f":"+BR337","v":-8.4128259913995862E-12},-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12,-8.4128259913995862E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":12725.303467577332},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,459.4371356420429,459.4371356420429,459.4371356420429,459.4371356420429,459.4371356420429,459.4371356420429,459.43713564204313,459.43713564204313,459.43713564204313,459.43713564204313,459.43713564204313,459.43713564204313,459.43713564204336,459.43713564204336,459.43713564204336,459.43713564204336,459.43713564204359,459.43713564204359,459.43713564204381,459.43713564204381,459.43713564204381,459.43713564204404,459.43713564204404,459.43713564204381,459.43713564204359,459.43713564204359,459.43713564204381,320.50080524216423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":12655.967588003474},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":12655.94758800347},12655.917588003471,12655.867588003468,12655.897588003474,12655.907588003476,12655.867588003468,-19844.342411996531,-29449.80241199653,-29449.80241199653,-29449.80241199653,-29449.80241199653,-29449.80241199653,-29449.80241199653,-29449.80241199653,-29449.80241199653,-29449.80241199653,-29449.80241199653,-29449.80241199653,-29449.80241199653,-29449.80241199653,-29449.80241199653,-29449.80241199653,-29449.80241199653,-29449.80241199653,-29449.80241199653,-29449.80241199653,-29449.80241199653,-29449.80241199653,-29449.80241199653,-29449.80241199653,-29449.80241199653,-29449.80241199653,-29449.80241199653,-29449.80241199653,-29449.80241199653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0.25345000000000001},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0.25345000000000001},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.37180951578135601,0.37180951578135601,0.37180951578135601,0.37180951578135607,0.37180951578135607,0.37180951578135607,0.37180951578135607,0.37180951578135607,0.37180951578135607,0.37180951578135607,0.37180951578135607,0.37180951578135613,0.37180951578135613,0.37180951578135613,0.37180951578135613,0.37180951578135618,0.37180951578135618,0.37180951578135618,0.37180951578135613,0.37180951578135618,0.37180951578135613,0.37180951578135613,0.37180951578135613,0.37180951578135613,0.37180951578135613,0.37180951578135613,0.37180951578135613,0.37180951578135613,0.37180951578135618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":3207.6549851794807},{"$f":"+F344*F345","v":3207.6499161794795},{"$f":"+G344*G345","v":3207.6423126794798},3207.6296401794789,3207.6372436794804,3207.6397781794813,3207.6296401794789,-7378.3153432038571,-10949.716774661041,-10949.716774661041,-10949.716774661041,-10949.716774661041,-10949.716774661041,-10949.716774661041,-10949.716774661041,-10949.716774661041,-10949.716774661041,-10949.716774661041,-10949.716774661043,-10949.716774661043,-10949.716774661043,-10949.716774661043,-10949.716774661045,-10949.716774661045,-10949.716774661045,-10949.716774661043,-10949.716774661045,-10949.716774661043,-10949.716774661043,-10949.716774661043,-10949.716774661043,-10949.716774661043,-10949.716774661043,-10949.716774661043,-10949.716774661043,-9582.8911067740555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":290150.07584956964},"     Begin Cumulative DFIT",{"$f":"+C348","v":290150.07584956964},{"$f":"+E349","v":293357.73083474912},{"$f":"+F349","v":296565.3807509286},299773.0230636081,302980.65270378755,306188.28994746704,309395.92972564651,312603.55936582596,305225.24402262212,294275.52724796109,283325.81047330005,272376.09369863902,261426.37692397798,250476.66014931694,239526.94337465591,228577.22659999487,217627.50982533384,206677.7930506728,195728.07627601177,184778.35950135073,173828.64272668969,162878.92595202866,151929.20917736762,140979.49240270659,130029.77562804554,119080.05885338449,108130.34207872345,97180.6253040624,86230.908529401349,75281.191754740314,64331.474980079271,53381.758205418228,42432.041430757185,31482.324656096142,20532.607881435099,9582.8911067740555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0.38356076773725534},{"$f":"IF(F343=0,0,+F349/F343)","v":0.38144281195102664},{"$f":"IF(G343=0,0,+G349/G343)","v":0.37939270909021416},0.37740725294598315,0.37548342121298128,0.37361839159805682,0.37180951578135601,0.37180951578135601,0.37180951578135601,0.37180951578135607,0.37180951578135607,0.37180951578135607,0.37180951578135607,0.37180951578135607,0.37180951578135607,0.37180951578135607,0.37180951578135607,0.37180951578135613,0.37180951578135613,0.37180951578135613,0.37180951578135613,0.37180951578135618,0.37180951578135618,0.37180951578135618,0.37180951578135613,0.37180951578135618,0.37180951578135613,0.37180951578135613,0.37180951578135613,0.37180951578135613,0.37180951578135613,0.37180951578135613,0.37180951578135613,0.37180951578135613,0.37180951578135618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,2348.7667588833365,3485.6643533405204,3485.6643533405204,3485.6643533405204,3485.6643533405204,3485.6643533405204,3485.6643533405204,3485.6643533405204,3485.6643533405204,3485.6643533405204,3485.6643533405204,3485.6643533405222,3485.6643533405222,3485.6643533405222,3485.6643533405222,3485.664353340524,3485.664353340524,3485.664353340524,3485.6643533405222,3485.664353340524,3485.6643533405222,3485.6643533405222,3485.6643533405222,3485.6643533405222,3485.6643533405222,3485.6643533405222,3485.6643533405222,3485.6643533405222,3050.5576189992589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":-12267.774628592286},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":-12267.774628592286},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":-12267.774628592286},-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,-12267.774628592286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":-3109.2674796167148},{"$f":"IF(F360=0,0,F363*$C365)","v":-3109.2674796167148},{"$f":"IF(G360=0,0,G363*$C365)","v":-3109.2674796167148},-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-3109.2674796167148,-164.4579221468714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":170612.89064077922},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":165880.59657779976},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":161148.3025148203},156416.00845184084,151683.71438886138,146951.42032588189,142219.1262629024,137486.83219992291,132754.53813694342,128022.24407396394,123289.95001098447,118557.65594800499,113825.36188502552,109093.06782204604,104360.77375906656,99628.479696087088,94896.185633107612,90163.891570128137,85431.597507148661,80699.303444169185,75967.00938118971,71234.715318210234,66502.421255230758,61770.127192251282,57037.833129271807,52305.539066292331,47573.245003312855,42840.95094033338,38108.656877353904,33376.362814374428,28644.068751394949,23911.774688415469,19179.48062543599,14447.186562456511,9714.8924994770314,4982.5984364975529,250.30437351807359,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":2.8421709430404007E-14},2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0.38574999999999998},{"$f":"IF(F360=0,0,+F367/F360)","v":0.38574999999999998},{"$f":"IF(G360=0,0,+G367/G360)","v":0.38575000000000004},0.38575000000000009,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000031,0.38575000000000031,0.38575000000000031,0.38575000000000031,0.38575000000000031,0.38575000000000031,0.38575000000000031,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000037,0.38575000000000043,0.38575000000000043,0.38575000000000043,0.38575000000000043,0.38575000000000043,0.38575000000000037,0.38575000000000043,0.38575000000000065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":115207.35466796538},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":112098.08718834867},{"$f":"IF(F365<>0,+E372+F365,0)","v":108988.81970873196},{"$f":"IF(G365<>0,+F372+G365,0)","v":105879.55222911524},102770.28474949853,99661.017269881821,96551.749790265108,93442.482310648396,90333.214831031684,87223.947351414972,84114.67987179826,81005.412392181548,77896.144912564836,74786.877432948124,71677.609953331412,68568.3424737147,65459.074994097988,62349.807514481276,59240.540034864563,56131.272555247851,53022.005075631139,49912.737596014427,46803.470116397715,43694.202636781003,40584.935157164291,37475.667677547579,34366.400197930867,31257.132718314151,28147.865238697435,25038.59775908072,21929.330279464004,18820.062799847288,15710.795320230573,12601.527840613857,9492.2603609971411,6382.9928813804263,3273.7254017637115,164.45792214699668,1.2528289516922086E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":60137.83003579342},{"$f":"+E365-E366","v":1623.0265833627591},{"$f":"+F365-F366","v":1623.0265833627591},{"$f":"+G365-G366","v":1623.02658336276},1623.0265833627609,1623.0265833627609,1623.0265833627618,1623.0265833627618,1623.0265833627618,1623.0265833627609,1623.0265833627609,1623.0265833627609,1623.0265833627618,1623.0265833627618,1623.0265833627627,1623.0265833627636,1623.0265833627636,1623.0265833627636,1623.0265833627636,1623.0265833627636,1623.0265833627636,1623.0265833627636,1623.0265833627636,1623.0265833627636,1623.0265833627627,1623.0265833627627,1623.0265833627627,1623.0265833627627,1623.0265833627627,1623.0265833627636,1623.0265833627636,1623.0265833627645,1623.0265833627645,1623.0265833627645,1623.0265833627645,1623.0265833627645,1623.0265833627636,1623.0265833627645,85.846451371202164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":384239.79194111802},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":388500.76555712096},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":391895.15917312389},395289.55278912681,398683.91640512971,402078.32002113265,405472.65363713558,408867.02725313848,412261.38086914143,415548.44448514434,418820.37810114725,422092.1717171502,425364.00533315312,428635.76894915604,427958.45256515895,409536.27618116187,391114.09979716479,372691.92341316771,354269.74702917063,335847.57064517355,317425.39426117647,299003.21787717938,280581.0414931823,262158.86510918522,243736.68872518814,225314.51234119106,206892.33595719398,188470.1595731969,170047.98318919982,151625.80680520274,133203.63042120566,114781.45403720858,96359.277653211495,77937.101269214414,59514.92488521734,41092.748501220267,22670.572117223193,4248.3957332261198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":1539.9960649759421},{"$f":"IF(F379=0,0,F382*$C384)","v":1079.943762975942},{"$f":"IF(G379=0,0,G382*$C384)","v":860.30906197594163},860.30906197594163,860.30145847594099,860.31159647594222,860.29385497594228,860.30399297594249,860.29892397594233,833.10627347594209,829.27157497594192,829.23609197594203,829.24622997594133,829.2284884759423,-171.66583752405816,-4669.1006045240583,-4669.1006045240583,-4669.1006045240583,-4669.1006045240583,-4669.1006045240583,-4669.1006045240583,-4669.1006045240583,-4669.1006045240583,-4669.1006045240583,-4669.1006045240583,-4669.1006045240583,-4669.1006045240583,-4669.1006045240583,-4669.1006045240583,-4669.1006045240583,-4669.1006045240583,-4669.1006045240583,-4669.1006045240583,-4669.1006045240583,-4669.1006045240583,-4669.1006045240583,-4669.1006045240583,-4669.1006045240583,-1076.7558985861601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38365788852623478},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38222980285229763},0.38111437866182213,0.38001811100470079,0.37894052002783279,0.37788111081886533,0.37683946054099721,0.37581509344500763,0.37480760058566687,0.37384763993918968,0.37290706229301485,0.37198110611570229,0.37106938332611739,0.37017159819762346,0.37017159819762352,0.37017159819762352,0.37017159819762352,0.37017159819762357,0.37017159819762357,0.37017159819762363,0.37017159819762363,0.37017159819762363,0.37017159819762357,0.37017159819762357,0.37017159819762363,0.37017159819762363,0.37017159819762357,0.37017159819762363,0.37017159819762369,0.37017159819762369,0.37017159819762374,0.3701715981976238,0.3701715981976238,0.37017159819762385,0.37017159819762385,0.37017159819762385,0.37017159819762391,0.3701715981976238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":95845.579202500419},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":97385.575267476364},{"$f":"IF(F384<>0,+E391+F384,0)","v":98465.519030452313},{"$f":"IF(G384<>0,+F391+G384,0)","v":99325.828092428259},100186.1371544042,101046.43861288014,101906.75020935609,102767.04406433203,103627.34805730797,104487.64698128392,105320.75325475987,106150.0248297358,106979.26092171174,107808.50715168768,108637.73564016362,108466.06980263957,103796.9691981155,99127.86859359144,94458.767989067375,89789.667384543311,85120.566780019246,80451.466175495181,75782.365570971117,71113.264966447052,66444.164361922987,61775.06375739893,57105.963152874872,52436.862548350815,47767.761943826757,43098.6613393027,38429.560734778643,33760.460130254585,29091.359525730528,24422.25892120647,19753.158316682413,15084.057712158356,10414.957107634298,5745.8565031102398,1076.7558985861815,2.1373125491663814E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":50031.051996412731},{"$f":"+E394","v":50031.051996412731},{"$f":"+F394","v":50031.051996412731},50031.051996412731,50031.051996412731,50031.051996412731,50031.051996412731,50031.051996412731,50031.051996412731,50031.051996412731,50031.051996412731,50031.051996412731,50031.051996412731,50031.051996412731,50031.051996412731,49951.994545587157,47801.7286757685,45651.462805949843,43501.196936131186,41350.931066312529,39200.665196493872,37050.399326675215,34900.133456856558,32749.867587037901,30599.601717219244,28449.335847400587,26299.06997758193,24148.804107763273,21998.538237944616,19848.272368125959,17698.006498307303,15547.740628488644,13397.474758669985,11247.208888851324,9096.9430190326639,6946.6771492140024,4796.4112793953409,2646.1454095766794,495.87953975801702,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,{"$f":"+BR394","v":-1.014086592476815E-10},-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10,-1.014086592476815E-10]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":50031.051996412825},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,79.057450825573596,2150.2658698186551,2150.2658698186551,2150.2658698186551,2150.265869818656,2150.265869818656,2150.2658698186578,2150.2658698186578,2150.2658698186578,2150.265869818656,2150.265869818656,2150.2658698186578,2150.2658698186578,2150.265869818656,2150.2658698186578,2150.2658698186588,2150.2658698186588,2150.2658698186597,2150.2658698186606,2150.2658698186606,2150.2658698186615,2150.2658698186615,2150.2658698186615,2150.2658698186624,495.87953975811843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":255185.85684359825},"     Begin Cumulative Difference",{"$f":"+$C398","v":255185.85684359825},{"$f":"+E400","v":260171.88277809156},{"$f":"+F400","v":263858.71871258487},266362.42464707821,268530.03058157151,270697.58651606482,272865.16245055816,275032.73838505149,277200.2943195448,279367.81025403814,281535.33618853148,283702.8321230248,285870.38805751811,288037.92399201141,290205.43992650474,292372.93586099806,288769.04179549136,276432.8777299847,264096.71366447804,251760.54959897135,239424.38553346467,227088.22146795798,214752.05740245129,202415.8933369446,190079.72927143791,177743.56520593123,165407.40114042454,153071.23707491785,140735.07300941116,128398.90894390448,116062.74487839779,103726.5808128911,91390.416747384414,79054.252681877726,66718.088616371038,54381.924550864358,42045.760485357678,29709.596419850997,17373.432354344317,5037.2682888376348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.25345000000000001},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.25345000000000001},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.36892268819867441,0.36892268819867441,0.36892268819867441,0.36892268819867435,0.36892268819867441,0.36892268819867441,0.36892268819867446,0.36892268819867446,0.36892268819867452,0.36892268819867458,0.36892268819867463,0.36892268819867463,0.36892268819867463,0.36892268819867469,0.36892268819867469,0.36892268819867469,0.36892268819867474,0.3689226881986748,0.3689226881986748,0.3689226881986748,0.36892268819867474,0.36892268819867474,0.36892268819867474,0.36892268819867469,0.36892268819867469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":98437.944277418021},"     Begin Cumulative DFIT",{"$f":"+C405","v":98437.944277418021},{"$f":"+E406","v":99701.652550515355},{"$f":"+F406","v":100636.08111811269},101270.64538721002,101820.02511130736,102369.3921629047,102918.76428350202,103468.13640409935,104017.50345569669,104566.86036929402,105116.21981739135,105665.57166198868,106214.93871358602,106764.30069618335,107313.65760978068,107863.00945437801,106533.45116774803,101982.36035864142,97431.269549534816,92880.178740428208,88329.087931321599,83777.997122214991,79226.906313108382,74675.815504001774,70124.724694895165,65573.633885788557,61022.543076681941,56471.452267575325,51920.361458468709,47369.270649362094,42818.179840255478,38267.089031148862,33715.998222042246,29164.907412935627,24613.816603829007,20062.725794722388,15511.63498561577,10960.544176509153,6409.4533674025352,1858.3625582959185,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,{"$f":"+BR406","v":2.2737367544323206E-13},2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38321455603084481},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38140138635226689},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38019869176889504},0.37917556144759546,0.37816883955420666,0.37717810276403607,0.37620298227639298,0.37524312054225201,0.37429817083868044,0.37336776704647751,0.37245159264454542,0.37154928649768093,0.37066056863798397,0.36978513441015487,0.36892268819867441,0.36892268819867441,0.36892268819867441,0.36892268819867435,0.36892268819867441,0.36892268819867441,0.36892268819867446,0.36892268819867446,0.36892268819867452,0.36892268819867458,0.36892268819867463,0.36892268819867463,0.36892268819867463,0.36892268819867469,0.36892268819867469,0.36892268819867469,0.36892268819867474,0.3689226881986748,0.3689226881986748,0.3689226881986748,0.36892268819867474,0.36892268819867474,0.36892268819867474,0.36892268819867469,0.36892268819867469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":33761.088860408046},{"$f":"+E413","v":33761.088860408046},{"$f":"+F413","v":33761.088860408046},33761.088860408046,33761.088860408046,33761.088860408046,33761.088860408046,33761.088860408046,33761.088860408046,33761.088860408046,33761.088860408046,33761.088860408046,33761.088860408046,33761.088860408046,33761.088860408046,33761.088860408046,33344.937524680739,31920.447497976795,30495.95747127285,29071.467444568905,27646.97741786496,26222.487391161016,24797.997364457071,23373.507337753126,21949.017311049181,20524.527284345233,19100.037257641285,17675.547230937336,16251.05720423339,14826.567177529441,13402.077150825493,11977.587124121545,10553.097097417596,9128.607070713646,7704.1170440096957,6279.6270173057455,4855.1369906017972,3430.6469638978483,2006.1569371938995,581.66691048995153,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,{"$f":"+BR413","v":-6.8212102632969618E-11},-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":33761.088860408105},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,416.1513357273061,1424.4900267039443,1424.4900267039443,1424.4900267039443,1424.4900267039443,1424.4900267039443,1424.4900267039452,1424.4900267039452,1424.4900267039461,1424.490026703947,1424.490026703947,1424.490026703947,1424.490026703947,1424.4900267039479,1424.4900267039479,1424.4900267039479,1424.4900267039488,1424.4900267039498,1424.4900267039498,1424.4900267039498,1424.4900267039488,1424.4900267039488,1424.4900267039488,1424.4900267039479,581.66691049001975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":11803.197977832726},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":9174.0479778327244},6742.1079778327221,4531.0879778327217,4090.2079778327243,4090.1679778327234,4090.1979778327222,4090.1779778327218,4090.1379778327246,4090.2079778327243,4090.1379778327246,4090.147977832723,4090.157977832725,4090.157977832725,4090.157977832725,4090.1079778327221,-9214.2020221672774,-23251.922022167277,-23251.922022167277,-23251.922022167277,-23251.922022167277,-23251.922022167277,-23251.922022167277,-23251.922022167277,-23251.922022167277,-23251.922022167277,-23251.922022167277,-23251.922022167277,-23251.922022167277,-23251.922022167277,-23251.922022167277,-23251.922022167277,-23251.922022167277,-23251.922022167277,-23251.922022167277,-23251.922022167277,-23251.922022167277,-23251.922022167277,-23251.922022167277,-23251.922022167277,-23251.922022167277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.25345000000000001},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.25345000000000001},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.36645373624302202,0.36645373624302202,0.36645373624302202,0.36645373624302202,0.36645373624302208,0.36645373624302208,0.36645373624302213,0.36645373624302213,0.36645373624302219,0.36645373624302224,0.36645373624302224,0.3664537362430223,0.3664537362430223,0.3664537362430223,0.3664537362430223,0.36645373624302224,0.36645373624302224,0.36645373624302224,0.36645373624302224,0.36645373624302224,0.36645373624302224,0.36645373624302224,0.3664537362430223,0.36645373624302224,0.36645373624302219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":186725.35530549457},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":189050.51776547628},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":190759.30503245798},191907.70928043968,192944.37249242139,193981.02556640308,195017.68624388479,196054.34185236649,197090.9873228482,198127.65053482991,199164.29600531163,200200.94401029334,201237.59454977504,202274.24508925673,203310.89562873842,204347.53349572013,200970.95473819893,192450.20103834433,183929.44733848973,175408.69363863513,166887.93993878053,158367.18623892593,149846.43253907133,141325.67883921674,132804.92513936214,124284.17143950753,115763.41773965291,107242.6640397983,98721.910339943686,90201.156640089073,81680.40294023446,73159.649240379847,64638.895540525242,56118.141840670636,47597.38814081603,39076.634440961425,30555.880741106819,22035.127041252214,13514.373341397604,4993.6196415429968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":183733.83477801285},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":186725.35530549457},{"$f":"+E428+F423","v":189050.51776547628},{"$f":"+F428+G423","v":190759.30503245798},191907.70928043968,192944.37249242139,193981.02556640308,195017.68624388479,196054.34185236649,197090.9873228482,198127.65053482991,199164.29600531163,200200.94401029334,201237.59454977504,202274.24508925673,203310.89562873842,204347.53349572013,200970.95473819893,192450.20103834433,183929.44733848973,175408.69363863513,166887.93993878053,158367.18623892593,149846.43253907133,141325.67883921674,132804.92513936214,124284.17143950753,115763.41773965291,107242.6640397983,98721.910339943686,90201.156640089073,81680.40294023446,73159.649240379847,64638.895540525242,56118.141840670636,47597.38814081603,39076.634440961425,30555.880741106819,22035.127041252214,13514.373341397604,4993.6196415429968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":63014.87061861594},{"$f":"+E432","v":63014.87061861594},{"$f":"+F432","v":63014.87061861594},63014.87061861594,63014.87061861594,63014.87061861594,63014.87061861594,63014.87061861594,63014.87061861594,63014.87061861594,63014.87061861594,63014.87061861594,63014.87061861594,63014.87061861594,63014.87061861594,63014.87061861594,63014.87061861594,61973.631363613029,59346.077300276724,56718.523236940418,54090.969173604113,51463.415110267808,48835.861046931503,46208.30698359519,43580.752920258878,40953.198856922565,38325.644793586252,35698.09073024994,33070.536666913627,30442.982603577315,27815.428540241002,25187.87447690469,22560.320413568377,19932.766350232065,17305.212286895752,14677.658223559441,12050.104160223131,9422.55009688682,6794.9960335505093,4167.4419702141968,1539.8879068778861,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,{"$f":"+BR432","v":-1.4051693142391741E-10},-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10,-1.4051693142391741E-10]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":16147.672626530217},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":13132.522626530223},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":10343.462626530225},7763.6026265302244,5375.2226265302234,4215.9926265302238,4216.0026265302258,4215.9926265302238,4215.9926265302238,4215.9826265302254,4215.9926265302238,4215.9826265302254,4215.9926265302238,4215.9726265302234,4215.9926265302238,4215.9826265302254,4215.9826265302254,-307.1973734697749,-24054.717373469775,-24054.717373469775,-24054.717373469775,-24054.717373469775,-24054.717373469775,-24054.717373469775,-24054.717373469775,-24054.717373469775,-24054.717373469775,-24054.717373469775,-24054.717373469775,-24054.717373469775,-24054.717373469775,-24054.717373469775,-24054.717373469775,-24054.717373469775,-24054.717373469775,-24054.717373469775,-24054.717373469775,-24054.717373469775,-24054.717373469775,-24054.717373469775,-24054.717373469775,-24054.717373469775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":484731.39403267246},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":497863.91665920266},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":508207.37928573287},515970.98191226309,521346.2045387933,525562.19716532354,529778.19979185378,533994.19241838402,538210.18504491425,542426.16767144448,546642.16029797471,550858.14292450494,555074.13555103517,559290.10817756539,563506.10080409562,567722.08343062585,571938.06605715607,571630.86868368625,547576.15131021652,523521.43393674673,499466.71656327695,475411.99918980716,451357.28181633737,427302.56444286759,403247.8470693978,379193.12969592802,355138.41232245823,331083.69494898844,307028.97757551866,282974.26020204887,258919.54282857908,234864.8254551093,210810.10808163951,186755.39070816973,162700.67333469994,138645.95596123015,114591.23858776038,90536.521214290609,66481.803840820838,42427.086467351066,18372.369093881291,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":4092.6276271940837},{"$f":"IF(F436=0,0,F439*$C441)","v":3328.4378596940851},{"$f":"IF(G436=0,0,G439*$C441)","v":2621.5506026940857},1967.6850856940855,1362.3501746940851,1068.5433311940853,1068.5458656940857,1068.5433311940853,1068.5433311940853,1068.5407966940857,1068.5433311940853,1068.5407966940857,1068.5433311940853,1068.5382621940851,1068.5433311940853,1068.5407966940857,1068.5407966940857,-77.859174305914451,-6096.6681183059145,-6096.6681183059145,-6096.6681183059145,-6096.6681183059145,-6096.6681183059145,-6096.6681183059145,-6096.6681183059145,-6096.6681183059145,-6096.6681183059145,-6096.6681183059145,-6096.6681183059145,-6096.6681183059145,-6096.6681183059145,-6096.6681183059145,-6096.6681183059145,-6096.6681183059145,-6096.6681183059145,-6096.6681183059145,-6096.6681183059145,-6096.6681183059145,-6096.6681183059145,-6096.6681183059145,-6096.6681183059145,-4656.4769468442137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38134274040264454},{"$f":"IF(G436=0,0,+G443/G436)","v":0.3779692195450236},0.37543490000118146,0.37359944350605778,0.37236066972833343,0.37140678356701057,0.37046807731308967,0.36954419582125464,0.36863478851688614,0.36773952000631183,0.36685805895439877,0.3659900924690131,0.36513530899118563,0.36429341638731549,0.36346411742227941,0.36264713738704346,0.36184220192040395,0.36184220192040401,0.36184220192040395,0.36184220192040395,0.36184220192040389,0.36184220192040389,0.36184220192040389,0.36184220192040389,0.36184220192040384,0.36184220192040384,0.36184220192040384,0.36184220192040384,0.36184220192040389,0.36184220192040389,0.36184220192040395,0.36184220192040395,0.36184220192040401,0.36184220192040406,0.36184220192040406,0.36184220192040412,0.36184220192040412,0.36184220192040406,0.36184220192040406,0.36184220192040401,0.36184220192040406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":118762.54419038675},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":122855.17181758083},{"$f":"IF(F441<>0,+E448+F441,0)","v":126183.60967727492},{"$f":"IF(G441<>0,+F448+G441,0)","v":128805.160279969},130772.84536566309,132135.19554035718,133203.73887155126,134272.28473724535,135340.82806843944,136409.37139963353,137477.91219632761,138546.4555275217,139614.99632421578,140683.53965540987,141752.07791760395,142820.62124879804,143889.16204549212,144957.70284218621,144879.84366788028,138783.17554957437,132686.50743126846,126589.83931296255,120493.17119465664,114396.50307635072,108299.83495804481,102203.1668397389,96106.498721432989,90009.830603127077,83913.162484821165,77816.494366515253,71719.826248209341,65623.15812990343,59526.490011597518,53429.821893291606,47333.153774985694,41236.485656679783,35139.817538373871,29043.149420067955,22946.48130176204,16849.813183456125,10753.145065150209,4656.4769468442946,8.0945028457790613E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":61993.626342032599},"     End Excess Deferred",{"$f":"+E449-E450","v":61993.626342032599},{"$f":"+F449-F450","v":61993.626342032599},61993.626342032599,61993.626342032599,61993.626342032599,61993.626342032599,61993.626342032599,61993.626342032599,61993.626342032599,61993.626342032599,61993.626342032599,61993.626342032599,61993.626342032599,61993.626342032599,61993.626342032599,61993.626342032599,61993.626342032599,61960.328542298048,59352.984759614665,56745.640976931281,54138.297194247898,51530.953411564515,48923.609628881131,46316.265846197748,43708.922063514365,41101.578280830981,38494.234498147598,35886.890715464215,33279.546932780831,30672.203150097448,28064.859367414065,25457.515584730681,22850.171802047298,20242.828019363911,17635.484236680524,15028.140453997137,12420.796671313747,9813.452888630356,7206.1091059469682,4598.7653232635803,1991.4215405801942,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,{"$f":"+BR449-BR450","v":2.2737367544323206E-11},2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11,2.2737367544323206E-11]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":531827.48776695703},"     Begin Cumulative Difference",{"$f":"+$C455","v":531827.48776695703},{"$f":"+E457","v":552588.69537767558},{"$f":"+F457","v":569744.42298839404},583565.09059911256,594300.82820983103,602183.08582054952,607425.74343126803,612234.38104198652,617043.02865270502,621851.67626342352,626660.27387414197,631468.94148486049,636277.41909557895,641085.96670629748,645894.65431701601,650703.22192773456,655511.9195384531,660320.27714917157,665128.84475989011,653877.46237060858,626565.98998132709,599254.51759204559,571943.0452027641,544631.57281348261,517320.10042420111,490008.62803491962,462697.15564563812,435385.68325635663,408074.21086707513,380762.73847779364,353451.26608851214,326139.79369923065,298828.32130994915,271516.84892066766,244205.37653138617,216893.90414210467,189582.43175282318,162270.95936354168,134959.48697426019,107648.01458497869,80336.542195697199,53025.069806415711,25713.597417134224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":20761.207610718513},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":17155.72761071851},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":13820.667610718512},10735.737610718512,7882.2576107185159,5242.6576107185138,4808.6376107185133,4808.6476107185117,4808.6476107185117,4808.5976107185124,4808.6676107185122,4808.4776107185135,4808.5476107185132,4808.6876107185126,4808.5676107185136,4808.697610718511,4808.3576107185145,4808.5676107185136,-11251.382389281487,-27311.472389281487,-27311.472389281487,-27311.472389281487,-27311.472389281487,-27311.472389281487,-27311.472389281487,-27311.472389281487,-27311.472389281487,-27311.472389281487,-27311.472389281487,-27311.472389281487,-27311.472389281487,-27311.472389281487,-27311.472389281487,-27311.472389281487,-27311.472389281487,-27311.472389281487,-27311.472389281487,-27311.472389281487,-27311.472389281487,-27311.472389281487,-27311.472389281487,-27311.472389281487,-25713.597417134224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.25345000000000001},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.35923518310534019,0.35923518310534019,0.35923518310534019,0.35923518310534019,0.35923518310534025,0.35923518310534025,0.35923518310534025,0.35923518310534025,0.35923518310534025,0.35923518310534031,0.35923518310534031,0.35923518310534031,0.35923518310534036,0.35923518310534036,0.35923518310534042,0.35923518310534042,0.35923518310534047,0.35923518310534047,0.35923518310534042,0.35923518310534047,0.35923518310534047,0.35923518310534053,0.35923518310534058,0.35923518310534058,0.35923518310534053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":5261.9280689366069},{"$f":"+F458*F459","v":4348.1191629366067},{"$f":"+G458*G459","v":3502.848205936607},2720.9726974366067,1997.7581914366078,1328.7515714366073,1218.7492024366072,1218.7517369366069,1218.7517369366069,1218.7390644366071,1218.756805936607,1218.7086504366073,1218.7263919366071,1218.761874936607,1218.7314609366074,1218.7644094366067,1218.6782364366074,1218.7314609366074,-4041.8924128017352,-9811.2417846399785,-9811.2417846399785,-9811.2417846399785,-9811.2417846399803,-9811.2417846399803,-9811.2417846399803,-9811.2417846399803,-9811.2417846399803,-9811.2417846399803,-9811.2417846399803,-9811.2417846399803,-9811.2417846399821,-9811.2417846399821,-9811.241784639984,-9811.241784639984,-9811.2417846399858,-9811.2417846399858,-9811.241784639984,-9811.2417846399858,-9811.2417846399858,-9811.2417846399876,-9811.2417846399894,-9811.2417846399894,-9237.2288764412242,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38077938118373772},{"$f":"IF(G455=0,0,+G462/G455)","v":0.37694533192885976},0.37402057175804165,0.37184252663253226,0.37029283117267081,0.36928436723328462,0.36837457596356898,0.36747896291559934,0.3665972010405304,0.36572898043797114,0.36487397037947639,0.36403191681795188,0.36320248295179575,0.36238537539178045,0.36158036459712267,0.36078714297843661,0.3600055292885142,0.35923518310534019,0.35923518310534019,0.35923518310534019,0.35923518310534019,0.35923518310534025,0.35923518310534025,0.35923518310534025,0.35923518310534025,0.35923518310534025,0.35923518310534031,0.35923518310534031,0.35923518310534031,0.35923518310534036,0.35923518310534036,0.35923518310534042,0.35923518310534042,0.35923518310534047,0.35923518310534047,0.35923518310534042,0.35923518310534047,0.35923518310534047,0.35923518310534053,0.35923518310534058,0.35923518310534058,0.35923518310534053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":70360.776631568384},{"$f":"+E470","v":70360.776631568384},{"$f":"+F470","v":70360.776631568384},70360.776631568384,70360.776631568384,70360.776631568384,70360.776631568384,70360.776631568384,70360.776631568384,70360.776631568384,70360.776631568384,70360.776631568384,70360.776631568384,70360.776631568384,70360.776631568384,70360.776631568384,70360.776631568384,70360.776631568384,70360.776631568384,69170.547085330036,66281.397977753455,63392.248870176867,60503.099762600279,57613.950655023691,54724.801547447103,51835.652439870515,48946.503332293927,46057.354224717339,43168.205117140751,40279.056009564163,37389.906901987575,34500.757794410987,31611.608686834399,28722.459579257807,25833.310471681216,22944.161364104624,20055.012256528033,17165.863148951441,14276.714041374849,11387.564933798258,8498.4158262216624,5609.2667186450662,2720.1176110684701,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,{"$f":"+BR470","v":-8.4583007264882326E-11},-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11,-8.4583007264882326E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":70360.776631568457},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1190.2295462383422,2889.1491075765853,2889.1491075765853,2889.1491075765853,2889.1491075765871,2889.1491075765871,2889.1491075765871,2889.1491075765871,2889.1491075765871,2889.1491075765871,2889.1491075765871,2889.1491075765871,2889.1491075765889,2889.1491075765889,2889.1491075765907,2889.1491075765907,2889.1491075765925,2889.1491075765925,2889.1491075765907,2889.1491075765925,2889.1491075765925,2889.1491075765944,2889.1491075765962,2889.1491075765962,2720.1176110685547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":524978.83032792201},"     Begin Cumulative Difference",{"$f":"+$C474","v":524978.83032792201},{"$f":"+E476","v":578875.36885220453},{"$f":"+F476","v":625700.01737648703},665983.25590076949,700215.60442505195,728850.81294933439,752308.80147361686,770977.75999789929,788859.22852218174,806740.61704646423,824622.06557074666,842503.47409502917,860384.95261931163,878266.15114359406,896147.51966787654,914029.05819215905,931910.41671644151,949791.94524072402,967672.91376500647,985554.27228928893,974297.40081357141,933902.32933785394,893507.25786213647,853112.18638641899,812717.11491070152,772322.04343498405,731926.97195926658,691531.90048354911,651136.82900783163,610741.75753211416,570346.68605639669,529951.61458067922,489556.54310496169,449161.47162924416,408766.40015352663,368371.3286778091,327976.25720209157,287581.18572637404,247186.11425065651,206791.04277493898,166395.97129922145,126000.89982350393,85605.828347786417,45210.756872068901,4815.6853963513859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.3239227291081106,0.3239227291081106,0.3239227291081106,0.32392272910811054,0.32392272910811054,0.32392272910811054,0.32392272910811054,0.32392272910811054,0.32392272910811054,0.32392272910811054,0.32392272910811049,0.32392272910811049,0.32392272910811049,0.32392272910811049,0.32392272910811054,0.32392272910811054,0.3239227291081106,0.3239227291081106,0.3239227291081106,0.3239227291081106,0.3239227291081106,0.3239227291081106,0.3239227291081106,0.32392272910811054,0.3239227291081106,0.32392272910811032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":202510.58379899591},"     Begin Cumulative DFIT",{"$f":"+C481","v":202510.58379899591},{"$f":"+E482","v":216170.6614879753},{"$f":"+F482","v":228038.3686564547},238248.15546043409,246924.34419391348,254181.93779439287,260127.36498587226,264859.01252385165,269391.07072133105,273923.10864281043,278455.16177128983,282987.20476176922,287519.26549374859,292051.255259728,296583.28811220737,301115.36405118677,305647.39436916617,310179.46777364559,314711.39924612502,319243.42956410442,315597.07303447073,302512.19123953913,289427.30944460753,276342.42764967593,263257.54585474433,250172.66405981273,237087.78226488113,224002.90046994953,210918.01867501793,197833.13688008633,184748.25508515473,171663.37329022313,158578.49149529153,145493.60970035993,132408.72790542833,119323.84611049673,106238.96431556511,93154.082520633499,80069.200725701885,66984.318930770271,53899.437135838656,40814.555340907042,27729.673545975431,14644.791751043824,1559.909956112213,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,{"$f":"+BR482","v":2.2737367544323206E-13},2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.37343212912409629},{"$f":"IF(F476=0,0,+F482/F476)","v":0.36445319214246208},{"$f":"IF(G476=0,0,+G482/G476)","v":0.35773895717272014},0.35264044764706926,0.34874343731034868,0.34577206125508131,0.34353651462601636,0.3414944783317016,0.33954297435235475,0.33767609841796109,0.33588847222943324,0.33417514406596693,0.33253160773581769,0.33095364502278024,0.32943740831036294,0.32797937321712278,0.32657622474891684,0.32522497506068543,0.3239227291081106,0.3239227291081106,0.3239227291081106,0.32392272910811054,0.32392272910811054,0.32392272910811054,0.32392272910811054,0.32392272910811054,0.32392272910811054,0.32392272910811054,0.32392272910811049,0.32392272910811049,0.32392272910811049,0.32392272910811049,0.32392272910811054,0.32392272910811054,0.3239227291081106,0.3239227291081106,0.3239227291081106,0.3239227291081106,0.3239227291081106,0.3239227291081106,0.3239227291081106,0.32392272910811054,0.3239227291081106,0.32392272910811032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":202510.58379899591},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":216170.6614879753},{"$f":"+E485+F480","v":228038.3686564547},{"$f":"+F485+G480","v":238248.15546043409},246924.34419391348,254181.93779439287,260127.36498587226,264859.01252385165,269391.07072133105,273923.10864281043,278455.16177128983,282987.20476176922,287519.26549374859,292051.255259728,296583.28811220737,301115.36405118677,305647.39436916617,310179.46777364559,314711.39924612502,319243.42956410442,315597.07303447073,302512.19123953913,289427.30944460753,276342.42764967593,263257.54585474433,250172.66405981273,237087.78226488113,224002.90046994953,210918.01867501793,197833.13688008633,184748.25508515473,171663.37329022313,158578.49149529153,145493.60970035993,132408.72790542833,119323.84611049673,106238.96431556511,93154.082520633499,80069.200725701885,66984.318930770271,53899.437135838656,40814.555340907042,27729.673545975431,14644.791751043824,1559.909956112213,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,793.30245411305759,2846.7509294110059,2846.7509294110059,2846.7509294110023,2846.7509294110023,2846.7509294110023,2846.7509294110023,2846.7509294110023,2846.7509294110023,2846.7509294110023,2846.7509294110005,2846.7509294110005,2846.7509294110005,2846.7509294110005,2846.7509294110023,2846.7509294110023,2846.7509294110059,2846.7509294110059,2846.7509294110059,2846.7509294110059,2846.7509294110059,2846.7509294110059,2846.7509294110059,2846.7509294110023,2846.7509294110059,339.374492406954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":69454.699252384074},"     End Excess Deferred",{"$f":"+E487-E488","v":69454.699252384074},{"$f":"+F487-F488","v":69454.699252384074},69454.699252384074,69454.699252384074,69454.699252384074,69454.699252384074,69454.699252384074,69454.699252384074,69454.699252384074,69454.699252384074,69454.699252384074,69454.699252384074,69454.699252384074,69454.699252384074,69454.699252384074,69454.699252384074,69454.699252384074,69454.699252384074,69454.699252384074,68661.396798271016,65814.645868860011,62967.894939449005,60121.144010037999,57274.393080626993,54427.642151215987,51580.891221804981,48734.140292393975,45887.389362982969,43040.638433571963,40193.887504160964,37347.136574749966,34500.385645338967,31653.634715927969,28806.883786516966,25960.132857105964,23113.381927694958,20266.630998283952,17419.880068872946,14573.12913946194,11726.378210050934,8879.6272806399284,6032.8763512289224,3186.1254218179201,339.37449240691421,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,{"$f":"+BR487-BR488","v":-3.979039320256561E-11},-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11,-3.979039320256561E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":69454.699252384089},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,793.30245411305759,2846.7509294110059,2846.7509294110059,2846.7509294110023,2846.7509294110023,2846.7509294110023,2846.7509294110023,2846.7509294110023,2846.7509294110023,2846.7509294110023,2846.7509294110005,2846.7509294110005,2846.7509294110005,2846.7509294110005,2846.7509294110023,2846.7509294110023,2846.7509294110059,2846.7509294110059,2846.7509294110059,2846.7509294110059,2846.7509294110059,2846.7509294110059,2846.7509294110059,2846.7509294110023,2846.7509294110059,339.374492406954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":1832953.141813121},{"$f":"SUM(E493:CI493)","v":1832953.1418131222},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":22139.560931322045},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":24135.24796619299},27344.962465956531,37366.781186698019,48720.950244912849,54813.971523495973,60711.061055836268,64708.652910939432,65845.550505396619,65845.550505396619,65845.550505396619,65845.550505396619,65845.550505396619,65845.550505396604,65924.6079562222,68411.967710942554,70461.545656922099,72081.158264990037,75845.433794177225,78337.655809628515,61803.415711272472,59360.737988439905,57622.905292333853,54669.168402332725,47609.533323375021,39798.177990338198,35378.65630982427,32241.15772099025,29835.368285166864,27659.903423969976,27659.903423969983,26391.653322943897,24257.049794845487,21787.70670616088,19974.745521475357,19219.13798189193,16168.58036289267,14631.400230901112,12891.167449469365,11552.464793497318,9883.1317265490143,7727.3215775677736,5566.8685404795569,2846.7509294110059,339.374492406954,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":22139.560931322045},{"$f":"SUM(F498:F518)","v":24135.24796619299},27344.962465956527,37366.781186698019,48720.950244912849,54813.97152349598,60711.061055836268,64708.652910939425,65845.550505396604,65845.550505396619,65845.550505396619,65845.550505396619,65845.550505396604,65845.550505396604,65924.607956222186,68411.967710942583,70461.545656922099,72081.158264990067,75845.433794177239,78337.65580962853,61803.415711272472,59360.737988439898,57622.905292333846,54669.168402332725,47609.533323375028,39798.177990338198,35378.656309824277,32241.157720990246,29835.368285166864,27659.903423969976,27659.903423969976,26391.653322943894,24257.049794845487,21787.70670616088,19974.745521475354,19219.13798189193,16168.580362892673,14631.400230901112,12891.167449469365,11552.464793497318,9883.1317265490143,7727.3215775677736,5566.8685404795569,2846.7509294110059,339.374492406954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":20516.534347959285},{"$f":"+F110","v":20516.534347959292},20516.534347959307,20516.534347959307,20516.534347959307,20516.534347959314,20516.534347959314,20516.534347959314,20516.534347959314,20516.534347959307,20516.534347959307,20516.534347959307,20516.534347959292,20516.534347959292,20516.534347959307,20516.534347959292,20516.534347959285,20516.534347959278,20516.534347959278,20516.534347959285,1928.8457743052786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":1995.6870348709385},1995.6870348709385,1995.6870348709376,1995.6870348709376,1995.6870348709376,1995.6870348709376,1995.6870348709376,1995.6870348709376,1995.6870348709376,1995.6870348709385,1995.6870348709385,1995.6870348709385,1995.6870348709385,1995.6870348709385,1995.6870348709376,1995.6870348709376,1995.6870348709367,1995.6870348709367,1995.6870348709376,1995.6870348709376,1481.8550863436471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},3209.7144997635241,3209.7144997635241,3209.714499763526,3209.7144997635241,3209.7144997635223,3209.7144997635223,3209.7144997635223,3209.7144997635241,3209.7144997635223,3209.7144997635223,3209.7144997635205,3209.7144997635205,3209.7144997635205,3209.7144997635205,3209.7144997635205,3209.7144997635205,3209.7144997635205,3209.7144997635205,3209.7144997635205,3209.7144997635205,2953.7368900011161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,7826.3810337472169,7826.3810337472169,7826.3810337472169,7826.3810337472169,7826.3810337472205,7826.3810337472205,7826.3810337472205,7826.3810337472241,7826.3810337472241,7826.3810337472278,7826.3810337472314,7826.3810337472314,7826.3810337472314,7826.3810337472314,7826.3810337472314,7826.3810337472278,7826.3810337472278,7826.3810337472241,7826.3810337472205,7826.3810337472205,7826.3810337472205,766.74595478951528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,9725.9552947295961,9725.9552947295997,9725.9552947296033,9725.955294729607,9725.955294729607,9725.9552947296143,9725.9552947296143,9725.9552947296143,9725.9552947296179,9725.9552947296143,9725.9552947296143,9725.955294729607,9725.955294729607,9725.955294729607,9725.955294729607,9725.955294729607,9725.955294729607,9725.955294729607,9725.9552947296033,9725.9552947296033,9725.9552947296033,2681.3459164822843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,1574.6283935815145,1574.6283935815136,1574.6283935815136,1574.6283935815136,1574.6283935815136,1574.6283935815136,1574.6283935815145,1574.6283935815145,1574.6283935815145,1574.6283935815154,1574.6283935815145,1574.6283935815145,1574.6283935815145,1574.6283935815154,1574.6283935815145,1574.6283935815145,1574.6283935815145,1574.6283935815145,1574.6283935815145,1574.6283935815154,1574.6283935815145,713.95231059808748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,1234.7826981400835,2997.2871115667058,2997.2871115667076,2997.2871115667058,2997.2871115667076,2997.2871115667076,2997.2871115667076,2997.2871115667076,2997.2871115667076,2997.2871115667076,2997.2871115667076,2997.2871115667076,2997.2871115667076,2997.2871115667076,2997.2871115667076,2997.2871115667076,2997.2871115667076,2997.2871115667058,2997.2871115667058,2997.2871115667058,2997.2871115667058,2997.2871115667076,1891.6788392768271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,1500.1874971656748,2689.5754577434518,2689.5754577434518,2689.5754577434509,2689.5754577434491,2689.5754577434509,2689.5754577434509,2689.5754577434509,2689.5754577434509,2689.5754577434509,2689.5754577434509,2689.5754577434491,2689.5754577434491,2689.5754577434491,2689.5754577434482,2689.5754577434482,2689.5754577434473,2689.5754577434454,2689.5754577434454,2689.5754577434445,2689.5754577434454,2689.5754577434454,2175.4648611968823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,2195.4376869942753,2195.4376869942753,2195.4376869942762,2195.4376869942753,2195.4376869942753,2195.4376869942762,2195.4376869942753,2195.4376869942753,2195.4376869942753,2195.4376869942753,2195.4376869942753,2195.4376869942735,2195.4376869942735,2195.4376869942735,2195.4376869942726,2195.4376869942726,2195.4376869942716,2195.4376869942726,2195.4376869942726,2195.4376869942716,2195.4376869942698,2195.4376869942716,2195.4376869942689,1317.9380059460595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,1628.2137634852288,1628.2137634852288,1628.2137634852279,1628.213763485227,1628.2137634852279,1628.2137634852288,1628.2137634852288,1628.2137634852279,1628.2137634852279,1628.2137634852279,1628.2137634852279,1628.2137634852279,1628.2137634852279,1628.2137634852279,1628.2137634852279,1628.2137634852279,1628.2137634852279,1628.2137634852279,1628.213763485227,1628.213763485227,1628.213763485227,1628.2137634852261,1628.2137634852261,1628.2137634852252,1628.2137634852252,1628.2137634852243,1628.2137634852243,359.96366245914726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,2697.0685393046806,2697.0685393046806,2697.0685393046806,2697.0685393046824,2697.0685393046806,2697.0685393046788,2697.0685393046788,2697.0685393046788,2697.0685393046788,2697.0685393046806,2697.0685393046806,2697.0685393046824,2697.0685393046806,2697.0685393046806,2697.0685393046824,2697.0685393046842,2697.0685393046842,2697.0685393046861,2697.0685393046879,2697.0685393046861,2697.0685393046879,2697.0685393046879,2697.0685393046879,2697.0685393046879,2697.0685393046879,2697.0685393046861,2697.0685393046861,922.42867366541304,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,586.54164755683655,3220.9392693048339,3220.9392693048321,3220.9392693048321,3220.9392693048321,3220.9392693048321,3220.9392693048321,3220.9392693048321,3220.9392693048303,3220.9392693048303,3220.9392693048321,3220.9392693048321,3220.9392693048339,3220.9392693048339,3220.9392693048358,3220.9392693048376,3220.9392693048376,3220.9392693048394,3220.9392693048394,3220.9392693048394,3220.9392693048412,3220.9392693048412,3220.9392693048412,3220.9392693048449,3220.939269304843,3220.939269304843,3220.939269304843,3220.939269304843,1674.0248542856457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,459.4371356420429,459.4371356420429,459.4371356420429,459.4371356420429,459.4371356420429,459.4371356420429,459.43713564204313,459.43713564204313,459.43713564204313,459.43713564204313,459.43713564204313,459.43713564204313,459.43713564204336,459.43713564204336,459.43713564204336,459.43713564204336,459.43713564204359,459.43713564204359,459.43713564204381,459.43713564204381,459.43713564204381,459.43713564204404,459.43713564204404,459.43713564204381,459.43713564204359,459.43713564204359,459.43713564204381,320.50080524216423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,2348.7667588833365,3485.6643533405204,3485.6643533405204,3485.6643533405204,3485.6643533405204,3485.6643533405204,3485.6643533405204,3485.6643533405204,3485.6643533405204,3485.6643533405204,3485.6643533405204,3485.6643533405222,3485.6643533405222,3485.6643533405222,3485.6643533405222,3485.664353340524,3485.664353340524,3485.664353340524,3485.6643533405222,3485.664353340524,3485.6643533405222,3485.6643533405222,3485.6643533405222,3485.6643533405222,3485.6643533405222,3485.6643533405222,3485.6643533405222,3485.6643533405222,3050.5576189992589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":1623.0265833627591},{"$f":"+F376","v":1623.0265833627591},1623.02658336276,1623.0265833627609,1623.0265833627609,1623.0265833627618,1623.0265833627618,1623.0265833627618,1623.0265833627609,1623.0265833627609,1623.0265833627609,1623.0265833627618,1623.0265833627618,1623.0265833627627,1623.0265833627636,1623.0265833627636,1623.0265833627636,1623.0265833627636,1623.0265833627636,1623.0265833627636,1623.0265833627636,1623.0265833627636,1623.0265833627636,1623.0265833627627,1623.0265833627627,1623.0265833627627,1623.0265833627627,1623.0265833627627,1623.0265833627636,1623.0265833627636,1623.0265833627645,1623.0265833627645,1623.0265833627645,1623.0265833627645,1623.0265833627645,1623.0265833627636,1623.0265833627645,85.846451371202164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,79.057450825573596,2150.2658698186551,2150.2658698186551,2150.2658698186551,2150.265869818656,2150.265869818656,2150.2658698186578,2150.2658698186578,2150.2658698186578,2150.265869818656,2150.265869818656,2150.2658698186578,2150.2658698186578,2150.265869818656,2150.2658698186578,2150.2658698186588,2150.2658698186588,2150.2658698186597,2150.2658698186606,2150.2658698186606,2150.2658698186615,2150.2658698186615,2150.2658698186615,2150.2658698186624,495.87953975811843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,416.1513357273061,1424.4900267039443,1424.4900267039443,1424.4900267039443,1424.4900267039443,1424.4900267039443,1424.4900267039452,1424.4900267039452,1424.4900267039461,1424.490026703947,1424.490026703947,1424.490026703947,1424.490026703947,1424.4900267039479,1424.4900267039479,1424.4900267039479,1424.4900267039488,1424.4900267039498,1424.4900267039498,1424.4900267039498,1424.4900267039488,1424.4900267039488,1424.4900267039488,1424.4900267039479,581.66691049001975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1041.2392550029108,2627.5540633363053,2627.5540633363053,2627.5540633363053,2627.5540633363071,2627.5540633363071,2627.5540633363089,2627.5540633363089,2627.5540633363089,2627.5540633363107,2627.5540633363107,2627.5540633363125,2627.5540633363125,2627.5540633363125,2627.5540633363125,2627.5540633363107,2627.5540633363107,2627.5540633363107,2627.5540633363107,2627.5540633363107,2627.5540633363107,2627.5540633363107,2627.5540633363125,2627.5540633363107,1539.8879068780266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.297799734553578,2607.3437826833861,2607.3437826833842,2607.3437826833842,2607.3437826833842,2607.3437826833842,2607.3437826833842,2607.3437826833842,2607.3437826833824,2607.3437826833824,2607.3437826833824,2607.3437826833824,2607.3437826833842,2607.3437826833842,2607.3437826833842,2607.3437826833842,2607.3437826833861,2607.3437826833879,2607.3437826833879,2607.3437826833897,2607.3437826833897,2607.3437826833879,2607.3437826833879,2607.3437826833861,1991.4215405801715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1190.2295462383422,2889.1491075765853,2889.1491075765853,2889.1491075765853,2889.1491075765871,2889.1491075765871,2889.1491075765871,2889.1491075765871,2889.1491075765871,2889.1491075765871,2889.1491075765871,2889.1491075765871,2889.1491075765889,2889.1491075765889,2889.1491075765907,2889.1491075765907,2889.1491075765925,2889.1491075765925,2889.1491075765907,2889.1491075765925,2889.1491075765925,2889.1491075765944,2889.1491075765962,2889.1491075765962,2720.1176110685547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,793.30245411305759,2846.7509294110059,2846.7509294110059,2846.7509294110023,2846.7509294110023,2846.7509294110023,2846.7509294110023,2846.7509294110023,2846.7509294110023,2846.7509294110023,2846.7509294110005,2846.7509294110005,2846.7509294110005,2846.7509294110005,2846.7509294110023,2846.7509294110023,2846.7509294110059,2846.7509294110059,2846.7509294110059,2846.7509294110059,2846.7509294110059,2846.7509294110059,2846.7509294110059,2846.7509294110023,2846.7509294110059,339.374492406954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3762","index":14,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":1019474.0973269995}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":1021572.7312139999},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":-2098.6338870003819},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":1021572.7312139998}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14835309.880000001},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8676375.0199999996},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.8000000000000001E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":795008.35},0.17259675309795758,2560526.3164900509,14,71694.736861721423,1003726.3160640999,1556800.0004259511,1170503.5702037602,0.13490698217926503]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":255540.27000000002},5.5477934147201625E-2,823032.34457596974,13,23044.905648127155,299583.77342565299,523448.57115031674,393562.70630900841,4.5360269167918979E-2]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":592548.49},0.12864260536017966,1908452.9142888144,12,53436.681600086806,641240.1792010417,1267212.7350877728,952773.01530194958,0.1098123367311467]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":42557.61},9.2392807014029105E-3,137067.59227361594,11,3837.8925836612466,42216.81842027371,94850.773853342223,71314.985484037665,8.2194447934360575E-3]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":-90801.76},-1.9713112386278712E-2,-292450.13094971096,10,-8188.6036665919073,-81886.036665919077,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":97284.92},2.1120610012957168E-2,313330.7943968504,9,8773.2622431118107,78959.360188006292,234371.43420884409,176215.6991393682,2.0309829708048767E-2]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":724505.18},0.15729047584299125,2333452.9503034293,8,65336.682608496019,522693.46086796816,1810759.4894354611,1361446.8439007166,0.15691424595668488]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":190693.05},4.1399566769765979E-2,614175.4019272289,7,17196.911253962411,120378.37877773689,493797.02314949199,371268.74254517403,4.279076707603794E-2]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":966252.67000000016},0.20977398981310361,3112062.1436413554,6,87137.740021957958,522826.44013174775,2589235.7035096078,1946755.9315440764,0.22437434147977578]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":214146.28000000003},4.6491275992266115E-2,689712.48606187233,5,19311.949609732426,96559.748048662135,593152.73801321024,445970.83590097411,5.1400594703774588E-2]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":585267.15999999992},0.12706182458443716,1885001.5416283275,4,52780.043165593168,211120.17266237267,1673881.3689659548,1258532.963730816,0.14505285454233582]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":109513.87999999999},2.377552400192948E-2,352717.26612800156,3,9876.0834515840434,29628.25035475213,323089.01577324944,242919.35145987649,2.799779296076076E-2]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":87309.87},1.8955021133306049E-2,281203.61229454406,2,7873.701144247234,15747.402288494468,265456.2100060496,199587.25684726733,2.3003530436063072E-2]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":36334.550000000003},7.8882509287800506E-3,117024.64693964987,1,3276.6901143101963,3276.6901143101963,113747.95682533967,85523.117632974419,9.8570102647516072E-3]
["Total",{"$f":"SUM(B11:B31)","v":4606160.5200000005},null,{"$f":"SUM(D11:D31)","v":14835309.879999999},null,{"$f":"SUM(F11:F31)","v":415388.67664000002},{"$f":"SUM(G11:G31)","v":3506070.9538791995},{"$f":"SUM(H11:H31)","v":11539803.020404592},{"$f":"SUM(I11:I31)","v":8676375.0199999996}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,{"$f":"+$F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,1170503.5702037602,null,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,{"$f":"+$F18","v":71694.736861721423},71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423,71694.736861721423]
[2005,null,393562.70630900841,null,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155,23044.905648127155]
[2006,null,952773.01530194958,null,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806,53436.681600086806]
[2007,null,71314.985484037665,null,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466,3837.8925836612466]
[2008,null,0,null,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073,-8188.6036665919073]
[2009,null,176215.6991393682,null,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,{"$f":"+$F23","v":8773.2622431118107},8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107,8773.2622431118107]
[2010,null,1361446.8439007166,null,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019,65336.682608496019]
[{"$f":"A51+1","v":2011},null,371268.74254517403,null,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,{"$f":"+$F25","v":17196.911253962411},17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411,17196.911253962411]
[2012,null,1946755.9315440764,null,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,{"$f":"+$F26","v":87137.740021957958},87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958,87137.740021957958]
[2013,null,445970.83590097411,null,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426,19311.949609732426]
[2014,null,1258532.963730816,null,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,{"$f":"+$F28","v":52780.043165593168},52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168,52780.043165593168]
[2015,null,242919.35145987649,null,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434,9876.0834515840434]
[2016,null,199587.25684726733,null,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234,7873.701144247234]
[2017,null,85523.117632974419,null,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963,3276.6901143101963]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":8676375.0199999996},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":415388.67664000002},415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,{"$f":"SUM(BQ38:BQ58)","v":415388.67664000002},415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002,415388.67664000002]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":44010.419999999984},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23472.22},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":20538.2},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":43088.3},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15089.4},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15089.39},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12909.51},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":132279.65000000002},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":34989.379999999997},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":34989.39},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":34989.4},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27311.48},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":11308.410000000002},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2512.98},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2512.9899999999998},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2512.9699999999998},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2512.98},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1256.49},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":-15862.689999999997},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-2680.88},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-2680.87},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-2680.89},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-2680.86},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-2680.89},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-2458.3000000000002},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":19028.900000000001},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2872.29},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2872.29},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2872.29},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2872.28},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2872.29},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2872.28},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1795.18},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":318542.12},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23890.67},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":22098.87},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21548.41},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21548.42},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21548.41},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21548.42},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21548.42},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21548.400000000001},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21548.41},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21548.41},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21548.400000000001},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21548.42},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21548.41},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21548.39},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13971.66},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":76736.77},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5755.25},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5323.59},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4933.74},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4774.22},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4774.22},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4774.22},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4774.22},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4774.22},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4774.22},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4774.2299999999996},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4774.22},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4774.24},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4774.2299999999996},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4774.25},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4774.21},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3433.49},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":223001.66000000003},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16725.13},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15470.76},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14310.45},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13237.15},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13055.85},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13055.86},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13055.84},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13055.83},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13055.87},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13055.83},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13055.86},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13055.84},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13055.81},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13055.87},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13055.83},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13055.85},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6588.03},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":46250.779999999992},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3468.81},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3208.65},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2968},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2745.41},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2541.84},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2441.1799999999998},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2441.1799999999998},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2441.19},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2441.1799999999998},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2441.19},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2441.1799999999998},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2441.17},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2441.19},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2441.17},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2441.1799999999998},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2441.19},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2441.2199999999998},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2023.85},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":38866.529999999992},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2914.99},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2696.37},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2494.14},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2307.08},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2134.0500000000002},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1973.99},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1947.67},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1947.67},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1947.67},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1947.67},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1947.68},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1947.67},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1947.67},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1947.68},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1947.67},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1947.68},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1947.67},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1947.67},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":973.84},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":17485.990000000002},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1311.45},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1213.0899999999999},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1122.1099999999999},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1037.95},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":960.11},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":888.1},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":821.49},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":810.53},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":810.54},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":810.53},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":810.54},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":810.53},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":810.53},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":810.54},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":810.53},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":810.54},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":810.54},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":810.53},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":810.54},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":405.27},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":954736.84000000008},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":130321.68999999999},{"$f":"SUM(F67:F88)","v":123332.71999999997},{"$f":"SUM(G67:G88)","v":97980.13},75666.11,46462.37000000001,45095.749999999993,46384,44577.840000000004,44577.89,44577.86,44577.880000000005,44577.869999999995,44577.84,44577.9,37001.079999999994,21688.75,11787.46,4782.05,1784.38,405.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":1078270.6333420388},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":1027114.0964803174},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":955419.35961859603},883724.62275687465,812029.88589515327,740335.1490334319,668640.41217171052,596945.67530998914,525250.93844826776,453556.20158654632,381861.46472482488,310166.72786310344,238471.991001382,166777.25413966057,95082.517277939143,23387.78041621772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":-12221.996898603295},{"$f":"IF(F227=0,0,F230*$C232)","v":-12965.624267603296},{"$f":"IF(G227=0,0,G230*$C232)","v":-18171.031057603297},-18171.031057603297,-18171.031057603297,-18171.031057603297,-18171.031057603297,-18171.031057603297,-18171.031057603297,-18171.031057603297,-18171.031057603297,-18171.031057603297,-18171.031057603297,-18171.031057603297,-18171.031057603297,-18171.031057603297,-5927.6329464903811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":-18601.835879409038},{"$f":"+F230*F231","v":-19733.634094409041},{"$f":"+G230*G231","v":-27656.244744409039},-27656.244744409032,-27656.244744409028,-27656.244744409028,-27656.244744409025,-27656.244744409021,-27656.244744409021,-27656.244744409018,-27656.244744409018,-27656.244744409018,-27656.244744409021,-27656.244744409021,-27656.244744409025,-27656.244744409025,-9021.8362955559824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0.38574999999999998},{"$f":"IF(F229=0,0,+F235/F229)","v":0.38574999999999998},{"$f":"IF(G229=0,0,+G235/G229)","v":0.38574999999999993},0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.38574999999999976,0.38574999999999976,0.38574999999999982,0.38574999999999982,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":434544.73269110051},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":415942.89681169146},{"$f":"+E238+F233","v":396209.2627172824},{"$f":"+F238+G233","v":368553.01797287335},340896.7732284643,313240.52848405525,285584.2837396462,257928.03899523718,230271.79425082816,202615.54950641913,174959.30476201011,147303.06001760109,119646.81527319207,91990.57052878305,64334.325784374028,36678.081039965007,9021.8362955559824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":149035.04377195745},"     End Excess Deferred",{"$f":"+E240-E241","v":142655.20479115171},{"$f":"+F240-F241","v":135887.19496434598},126401.98127754024,116916.7675907345,107431.55390392877,97946.340217123041,88461.126530317313,78975.912843511585,69490.699156705858,60005.485469900137,50520.271783094417,41035.058096288696,31549.844409482972,22064.630722677248,12579.41703587152,3094.2033490657923,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,{"$f":"+BR240-BR241","v":1.9099388737231493E-10},1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10,1.9099388737231493E-10]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":-7955.5056481271549},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":-7955.5156481271551},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":-10135.395648127154},-23044.905648127155,-23044.905648127155,-23044.905648127155,-23044.905648127155,-23044.905648127155,-23044.905648127155,-23044.905648127155,-23044.905648127155,-23044.905648127155,-23044.905648127155,-23044.905648127155,-23044.905648127155,-23044.905648127155,-23044.905648127155,-1799.3102908469446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":-3068.8363037650493},{"$f":"+F249*F250","v":-3068.84016126505},{"$f":"+G249*G250","v":-3909.7288712650497},-8889.5723537650483,-8889.5723537650483,-8889.5723537650483,-8889.5723537650465,-8889.5723537650465,-8889.5723537650465,-8889.5723537650447,-8889.5723537650429,-8889.5723537650429,-8889.5723537650429,-8889.5723537650447,-8889.5723537650429,-8889.5723537650429,-8889.5723537650429,-694.08394469420818,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0.38574999999999993},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0.38574999999999993},{"$f":"IF(F246=0,0,+F253/F246)","v":0.38574999999999998},{"$f":"IF(G246=0,0,+G253/G246)","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.38574999999999965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0.38574999999999998},{"$f":"IF(F248=0,0,+F254/F248)","v":0.38574999999999998},{"$f":"IF(G248=0,0,+G254/G248)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.38574999999999965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":46367.763954681795},{"$f":"+E261","v":45315.250557434571},{"$f":"+F261","v":44262.735837187349},42921.822992940128,39872.981975692906,36824.140958445685,33775.299941198464,30726.458923951246,27677.617906704028,24628.776889456811,21579.935872209593,18531.094854962379,15482.253837715165,12433.412820467951,9384.5718032207333,6335.7307859735183,3286.8897687263034,238.04875147908842,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,{"$f":"+BR261","v":3.836930773104541E-11},3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11,3.836930773104541E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":46367.763954681752},{"$f":"+E251-E252","v":1052.5133972472217},{"$f":"+F251-F252","v":1052.5147202472224},{"$f":"+G251-G252","v":1340.9128442472224},3048.8410172472204,3048.8410172472204,3048.8410172472204,3048.8410172472186,3048.8410172472186,3048.8410172472186,3048.8410172472168,3048.8410172472149,3048.8410172472149,3048.8410172472149,3048.8410172472168,3048.8410172472149,3048.8410172472149,3048.8410172472149,238.04875147905005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":-18447.301600086808},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":-18447.291600086806},-18447.281600086804,-26125.201600086806,-53436.681600086806,-53436.681600086806,-53436.681600086806,-53436.681600086806,-53436.681600086806,-53436.681600086806,-53436.681600086806,-53436.681600086806,-53436.681600086806,-53436.681600086806,-53436.681600086806,-53436.681600086806,-53436.681600086806,-53436.681600086806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":-18447.301600086808},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":-18447.291600086806},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":-18447.281600086804},-26125.201600086806,-53436.681600086806,-53436.681600086806,-53436.681600086806,-53436.681600086806,-53436.681600086806,-53436.681600086806,-53436.681600086806,-53436.681600086806,-53436.681600086806,-53436.681600086806,-53436.681600086806,-53436.681600086806,-53436.681600086806,-44349.428100473648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":316505.31566522701},"     Begin Cumulative DFIT",{"$f":"+C272","v":316505.31566522701},{"$f":"+E273","v":309389.26907299354},{"$f":"+F273","v":302273.22633826005},295157.18746102654,285079.39094379306,264466.19101655955,243852.99108932607,223239.79116209259,202626.59123485911,182013.39130762563,161400.19138039215,140786.99145315867,120173.79152592517,99560.591598691681,78947.391671458186,58334.191744224692,37720.991816991198,17107.791889757711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0.38574999999999998},{"$f":"IF(F267=0,0,+F273/F267)","v":0.38575000000000004},{"$f":"IF(G267=0,0,+G273/G267)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000004,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":108551.2722294479},{"$f":"+E280","v":106110.69422775642},{"$f":"+F280","v":103670.11754906493},101229.54219337345,97773.178021681961,90703.505045990474,83633.832070298988,76564.159094607501,69494.486118916015,62424.813143224528,55355.140167533042,48285.467191841548,41215.794216150054,34146.12124045856,27076.448264767067,20006.775289075573,12937.102313384083,5867.4293376925962,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,{"$f":"+BR280","v":-6.9121597334742546E-11},-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":2440.5780016914841},{"$f":"+F270-F271","v":2440.5766786914837},2440.5753556914851,3456.3641716914835,7069.6729756914829,7069.6729756914829,7069.6729756914829,7069.6729756914865,7069.6729756914901,7069.6729756914901,7069.6729756914938,7069.6729756914938,7069.6729756914938,7069.6729756914938,7069.6729756914938,7069.6729756914901,7069.6729756914865,5867.4293376926653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":58681.662900376417},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":57356.760316715168},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":56031.837733053922},54706.925149392679,52125.522565731429,48287.629982070182,44449.737398408935,40611.844814747688,36773.952231086441,32936.059647425194,29098.167063763947,25260.2744801027,21422.381896441453,17584.489312780206,13746.596729118959,9908.704145457712,6070.811561796465,2232.9189781352184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":-335.79909432894294},{"$f":"IF(F284=0,0,F287*$C289)","v":-335.79655982894303},{"$f":"IF(G284=0,0,G287*$C289)","v":-335.80162882894302},-335.79909432894294,-654.25648482894292,-972.713875328943,-972.713875328943,-972.713875328943,-972.713875328943,-972.713875328943,-972.713875328943,-972.713875328943,-972.713875328943,-972.713875328943,-972.713875328943,-972.713875328943,-972.713875328943,-972.713875328943,-565.9333150083711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":23147.536492967527},"     Begin Cumulative DFIT",{"$f":"+C291","v":23147.536492967527},{"$f":"+E292","v":22636.451463820202},{"$f":"+F292","v":22125.370292172876},21614.281405525551,21103.196376378226,20107.4203297309,18626.953265583572,17146.486201436244,15666.019137288919,14185.552073141593,12705.085008994267,11224.617944846941,9744.1508806996153,8263.6838165522895,6783.2167524049637,5302.7496882576379,3822.2826241103121,2341.8155599629863,861.3484958156605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":23147.536492967527},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":22636.451463820202},{"$f":"+E295+F290","v":22125.370292172876},{"$f":"+F295+G290","v":21614.281405525551},21103.196376378226,20107.4203297309,18626.953265583572,17146.486201436244,15666.019137288919,14185.552073141593,12705.085008994267,11224.617944846941,9744.1508806996153,8263.6838165522895,6783.2167524049637,5302.7496882576379,3822.2826241103121,2341.8155599629863,861.3484958156605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":175.28593481838288},{"$f":"+F289-F290","v":175.28461181838293},175.2872578183829,175.285934818383,341.51956181838284,507.75318881838302,507.7531888183828,507.75318881838257,507.75318881838257,507.75318881838257,507.75318881838257,507.75318881838257,507.75318881838257,507.75318881838257,507.7531888183828,507.7531888183828,507.7531888183828,507.7531888183828,295.4151808072894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":21370.413666591903},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":26878.14733318381},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":32385.860999775716},37893.604666367624,43401.318332959534,49131.62199955144,57320.225666143349,65508.829332735259,73697.432999327168,81886.036665919077,90074.640332510986,98263.243999102895,106451.8476656948,114640.45133228671,122829.05499887862,131017.65866547053,139206.26233206244,147394.86599865434,155583.46966524623,163772.07333183812,171960.67699843002,180149.28066502191,188337.88433161381,196526.4879982057,204715.0916647976,212903.69533138949,221092.29899798139,229280.90266457328,237469.50633116518,245658.10999775707,253846.71366434896,262035.31733094086,270223.92099753278,278412.52466412471,286601.12833071663,294789.73199730855,302978.33566390048,311166.9393304924,319355.54299708433,327544.14666367625,335732.75033026817,343921.3539968601,352109.95766345202,360298.56133004394,368487.16499663587,376675.76866322779,384864.37232981971,393052.97599641164,401241.57966300356,409430.18332959549,417618.78699618741,425807.39066277933,433995.99432937126,442184.59799596318,450373.2016625551,458561.80532914703,466750.40899573895,474939.01266233088,483127.6163289228,491316.21999551472,499504.82366210665,507693.42732869857,515882.03099529049,524070.63466188242,532259.23832847434,540447.84199506626,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":548636.44566165819},556825.04932825011,565013.65299484204,573202.25666143396,581390.86032802588,589579.46399461781,597768.06766120973,605956.67132780165,614145.27499439358,622333.8786609855,630522.48232757743,638711.08599416935,646899.68966076127,655088.2933273532,663276.89699394512,671465.50066053704,679654.10432712897]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":1395.9325632977188},{"$f":"+F306*F307","v":1395.935097797719},{"$f":"+G306*G307","v":1395.9300287977192},1395.9376322977189,1395.9300287977192,1452.345464297719,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,{"$f":"+BS306*BS307","v":2075.4015992977188},2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188,2075.4015992977188]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0.38574999999999998},{"$f":"IF(F303=0,0,+F310/F303)","v":0.35165277322384114},{"$f":"IF(G303=0,0,+G310/G303)","v":0.33152955886933555},0.3182509292392916,0.30883227111084621,0.301804150694226,0.29616452481294347,0.29006244983966584,0.28548589360970761,0.28192634987529563,0.27907871488776603,0.27674883171615094,0.27480726240647169,0.27316439606751231,0.27175622491983287,0.27053580992517734,0.26946794680485381,0.26852571463986241,0.26768817493764785,0.26693879730935066,0.26626435744388316,0.26565414994655545,0.26509941585807567,0.26459291951642022,0.2641286312032361,0.26370148595510667,0.26330719803375646,0.26294211662509887,0.2626031124599168,0.26228748789233347,0.26199290496258903,0.26171732738315068,0.26145897340242724,0.26121627723871732,0.26098785731993152,0.26077248996793345,0.26056908746882418,0.26037667969939654,0.26019439865467553,0.2600214653558377,0.25985717872194175,0.25970090607018709,0.25955207497327787,0.25941016625296909,0.25927470792903795,0.25914526997505932,0.25902145975821023,0.25890291806122701,0.25878931560161811,0.25868034997709527,0.25857574297755337,0.25847523821328761,0.25837859901687826,0.25828560658259753,0.25819605831254944,0.25810976634323035,0.25802655622995835,0.25794626576978363,0.25786874394616671,0.25779384998097743,0.25772145248129447,0.25765142867012569,0.25758366369157526,0.25751804998218519,0.25745448670121351,0.25739287921350251,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0.25733313861935847},0.25727518132653221,0.25721892865996554,0.25716430650547323,0.25711124498396648,0.25705967815320635,0.25700954373441176,0.25696078286133761,0.25691333984969789,0.25686716198503523,0.25682219932733735,0.25677840453087841,0.25673573267791844,0.25669414112503336,0.25665358936097044,0.25661403887503248,0.25657545303509305]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":4020.3987804999992},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":5416.3313437977176},{"$f":"IF(F308<>0,+E315+F308,0)","v":6812.2664415954368},{"$f":"IF(G308<>0,+F315+G308,0)","v":8208.1964703931553},9604.134102690874,11000.064131488592,12452.409595786312,14527.81119508403,16603.21279438175,18678.614393679469,20754.015992977187,22829.417592274905,24904.819191572624,26980.220790870342,29055.622390168061,31131.023989465779,33206.425588763501,35281.827188061223,37357.228787358945,39432.630386656667,41508.031985954389,43583.433585252111,45658.835184549833,47734.236783847555,49809.638383145277,51885.039982442999,53960.441581740721,56035.843181038443,58111.244780336165,60186.646379633887,62262.047978931609,64337.449578229331,66412.851177527045,68488.252776824767,70563.654376122489,72639.055975420211,74714.457574717933,76789.859174015655,78865.260773313377,80940.662372611099,83016.063971908821,85091.465571206543,87166.867170504265,89242.268769801987,91317.670369099709,93393.071968397431,95468.473567695153,97543.875166992875,99619.276766290597,101694.67836558832,103770.07996488604,105845.48156418376,107920.88316348149,109996.28476277921,112071.68636207693,114147.08796137465,116222.48956067237,118297.8911599701,120373.29275926782,122448.69435856554,124524.09595786326,126599.49755716098,128674.8991564587,130750.30075575643,132825.70235505415,134901.10395435186,136976.50555364956,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":139051.90715294727},141127.30875224498,143202.71035154269,145278.11195084039,147353.5135501381,149428.91514943581,151504.31674873352,153579.71834803122,155655.11994732893,157730.52154662664,159805.92314592435,161881.32474522205,163956.72634451976,166032.12794381747,168107.52954311518,170182.93114241288,172258.33274171059]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":151285.82689625639},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":145384.85465314458},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":139483.88241003276},133582.90016692094,127681.92792380913,121780.94568069732,114802.8634375855,106029.6011944737,97256.338951361889,88483.076708250082,79709.814465138275,70936.552222026468,62163.289978914661,53390.027735802854,44616.765492691047,35843.50324957924,27070.24100646743,18296.978763355619,9523.7165202438082,750.45427713199751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":-5900.9722431118107},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":-5900.9722431118107},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":-5900.9722431118107},-5900.98224311181,-5900.9722431118107,-5900.98224311181,-6978.0822431118104,-8773.2622431118107,-8773.2622431118107,-8773.2622431118107,-8773.2622431118107,-8773.2622431118107,-8773.2622431118107,-8773.2622431118107,-8773.2622431118107,-8773.2622431118107,-8773.2622431118107,-8773.2622431118107,-8773.2622431118107,-8773.2622431118107,-750.45427713199751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":-2276.3000427803809},{"$f":"+F325*F326","v":-2276.3000427803813},{"$f":"+G325*G326","v":-2276.3000427803813},-2276.3039002803812,-2276.3000427803818,-2276.3039002803821,-2691.7952252803821,-3384.2859102803823,-3384.2859102803823,-3384.2859102803818,-3384.2859102803814,-3384.2859102803814,-3384.2859102803809,-3384.2859102803809,-3384.2859102803804,-3384.28591028038,-3384.2859102803795,-3384.2859102803795,-3384.2859102803795,-3384.2859102803795,-289.48773740366778,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0.38575000000000004},{"$f":"IF(F324=0,0,+F330/F324)","v":0.38575000000000004},{"$f":"IF(G324=0,0,+G330/G324)","v":0.38575000000000009},0.38575000000000015,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":20795.813526138409},{"$f":"+E337","v":20015.114898374715},{"$f":"+F337","v":19234.416270611022},18453.717642847329,17673.017692083635,16892.319064319941,16111.619113556248,15188.418832792555,14027.716238028861,12867.013643265167,11706.311048501473,10545.608453737779,9384.9058589740853,8224.2032642103932,7063.5006694467011,5902.798074683009,4742.0954799193169,3581.3928851556257,2420.6902903919345,1259.9876956282433,99.285100864552078,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,{"$f":"+BR337","v":-1.0913936421275139E-11},-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11,-1.0913936421275139E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":20795.813526138412},{"$f":"+E327-E328","v":780.69862776369246},{"$f":"+F327-F328","v":780.69862776369291},{"$f":"+G327-G328","v":780.69862776369291},780.69995076369287,780.69862776369337,780.69995076369378,923.20028076369363,1160.7025947636939,1160.7025947636939,1160.7025947636935,1160.702594763693,1160.702594763693,1160.7025947636926,1160.7025947636926,1160.7025947636921,1160.7025947636916,1160.7025947636912,1160.7025947636912,1160.7025947636912,1160.7025947636912,99.285100864562992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":-65336.682608496019},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":-65336.682608496019},-65336.682608496019,-65336.682608496019,-65336.682608496019,-65336.682608496019,-65336.682608496019,-65336.682608496019,-65336.682608496019,-65336.682608496019,-65336.682608496019,-65336.682608496019,-65336.682608496019,-65336.682608496019,-65336.682608496019,-65336.682608496019,-65336.682608496019,-65336.682608496019,-65336.682608496019,-65336.682608496019,-65336.682608496019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0.38574999999999998},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0.38574999999999998},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":-25203.625316227339},{"$f":"+F344*F345","v":-25203.625316227339},{"$f":"+G344*G345","v":-25203.625316227339},-25203.625316227335,-25203.625316227335,-25203.625316227339,-25203.625316227339,-25203.625316227342,-25203.625316227342,-25203.625316227346,-25203.62531622735,-25203.62531622735,-25203.625316227353,-25203.625316227353,-25203.625316227357,-25203.625316227361,-25203.625316227361,-25203.625316227357,-25203.625316227361,-25203.625316227361,-21105.613710154666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":525178.12003470142},"     Begin Cumulative DFIT",{"$f":"+C348","v":525178.12003470142},{"$f":"+E349","v":499974.4947184741},{"$f":"+F349","v":474770.86940224678},449567.24408601946,424363.61876979214,399159.99345356482,373956.3681373375,348752.74282111018,323549.11750488286,298345.49218865554,273141.86687242822,247938.24155620087,222734.61623997352,197530.99092374617,172327.36560751882,147123.74029129147,121920.11497506411,96716.489658836741,71512.864342609391,46309.239026382027,21105.613710154666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0.38574999999999998},{"$f":"IF(F343=0,0,+F349/F343)","v":0.38574999999999998},{"$f":"IF(G343=0,0,+G349/G343)","v":0.38574999999999993},0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":8644.0431091040227},{"$f":"+F346-F347","v":8644.0431091040227},8644.0431091040227,8644.0431091040191,8644.0431091040191,8644.0431091040227,8644.0431091040227,8644.0431091040264,8644.0431091040264,8644.04310910403,8644.0431091040336,8644.0431091040336,8644.0431091040373,8644.0431091040373,8644.0431091040409,8644.0431091040446,8644.0431091040446,8644.0431091040409,8644.0431091040446,8644.0431091040446,7238.5552659843579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":-17196.911253962411},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":-17196.911253962411},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":-17196.911253962411},-17196.911253962411,-17196.911253962411,-17196.911253962411,-17196.911253962411,-17196.911253962411,-17196.911253962411,-17196.911253962411,-17196.911253962411,-17196.911253962411,-17196.911253962411,-17196.911253962411,-17196.911253962411,-17196.911253962411,-17196.911253962411,-17196.911253962411,-17196.911253962411,-17196.911253962411,-17196.911253962411,-17196.911253962411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":-4358.5571573167736},{"$f":"IF(F360=0,0,F363*$C365)","v":-4358.5571573167736},{"$f":"IF(G360=0,0,G363*$C365)","v":-4358.5571573167736},-4358.5571573167736,-4358.5571573167736,-4358.5571573167736,-4358.5571573167736,-4358.5571573167736,-4358.5571573167736,-4358.5571573167736,-4358.5571573167736,-4358.5571573167736,-4358.5571573167736,-4358.5571573167736,-4358.5571573167736,-4358.5571573167736,-4358.5571573167736,-4358.5571573167736,-4358.5571573167736,-4358.5571573167736,-4358.5571573167736,-2568.3624944221092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":136583.20892058488},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":129949.50040436888},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":123315.79188815287},116682.08337193687,110048.37485572086,103414.66633950485,96780.957823288845,90147.249307072838,83513.54079085683,76879.832274640823,70246.12375842483,63612.41524220883,56978.70672599283,50344.99820977683,43711.28969356083,37077.581177344837,30443.87266112884,23810.164144912844,17176.455628696847,10542.747112480853,3909.038596264857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0.38574999999999998},{"$f":"IF(F360=0,0,+F367/F360)","v":0.38574999999999998},{"$f":"IF(G360=0,0,+G367/G360)","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999976,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.38574999999999976,0.38574999999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":94098.062798074359},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":89739.50564075759},{"$f":"IF(F365<>0,+E372+F365,0)","v":85380.948483440821},{"$f":"IF(G365<>0,+F372+G365,0)","v":81022.391326124052},76663.834168807283,72305.277011490514,67946.719854173745,63588.162696856969,59229.605539540193,54871.048382223416,50512.49122490664,46153.934067589864,41795.376910273088,37436.819752956311,33078.262595639535,28719.705438322762,24361.14828100599,20002.591123689217,15644.033966372444,11285.476809055672,6926.9196517388982,2568.3624944221247,1.546140993013978E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":49118.854638726487},{"$f":"+E365-E366","v":2275.1513588992266},{"$f":"+F365-F366","v":2275.1513588992266},{"$f":"+G365-G366","v":2275.1513588992275},2275.1513588992275,2275.1513588992284,2275.1513588992284,2275.1513588992284,2275.1513588992275,2275.1513588992275,2275.1513588992266,2275.1513588992257,2275.1513588992257,2275.1513588992257,2275.1513588992248,2275.1513588992229,2275.151358899222,2275.1513588992229,2275.151358899222,2275.151358899222,2275.1513588992211,2275.151358899222,1340.6761018427478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":1564966.7415221187},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":1499927.8715001608},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":1434338.5414782029},1368749.2214562451,1303159.8914342872,1237570.5714123293,1171981.2513903715,1106391.9113684136,1040802.5813464556,975213.25132449763,909623.91130253964,844034.59128058166,778445.26125862368,712855.91123666568,639689.83121470769,552552.09119274979,465414.35117079184,378276.61114883388,291138.87112687592,204001.13110491796,116863.39108296001,29725.651061002049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":-16029.969897065246},{"$f":"IF(F379=0,0,F382*$C384)","v":-16484.101607065248},{"$f":"IF(G379=0,0,G382*$C384)","v":-16623.615694065244},-16623.613159565244,-16623.615694065244,-16623.613159565244,-16623.613159565244,-16623.618228565247,-16623.615694065244,-16623.615694065244,-16623.618228565247,-16623.613159565244,-16623.615694065244,-16623.620763065246,-18543.942981565244,-22085.060208565246,-22085.060208565246,-22085.060208565246,-22085.060208565246,-22085.060208565246,-22085.060208565246,-22085.060208565246,-7533.9662614109693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38574999999999998},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38574999999999998},0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":412670.7905358462},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":396640.82063878095},{"$f":"IF(F384<>0,+E391+F384,0)","v":380156.71903171571},{"$f":"IF(G384<>0,+F391+G384,0)","v":363533.10333765048},346909.49017808522,330285.87448401999,313662.26132445474,297038.64816488948,280415.02993632422,263791.41424225899,247167.79854819376,230544.1803196285,213920.56716006325,197296.95146599802,180673.33070293278,162129.38772136753,140044.32751280229,117959.26730423704,95874.207095671794,73789.146887106544,51704.086678541295,29619.026469976048,7533.966261410802,-1.673470251262188E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":215412.68726728129},{"$f":"+E394","v":207045.09990337625},{"$f":"+F394","v":198440.45739947123},189762.98903756618,181085.52199866113,172408.05363675611,163730.58659785107,155053.11955894605,146375.64987404103,137698.18151213601,129020.71315023099,120343.24346532597,111665.77642642094,102988.30806451591,94310.837056610879,84630.964669705849,73102.641664800816,61574.318659895784,50045.995654990751,38517.672650085718,26989.349645180697,15461.026640275675,3932.7036353706462,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,{"$f":"+BR394","v":7.6397554948925972E-11},7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11,7.6397554948925972E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":215412.68726728114},{"$f":"+E384-E385","v":8367.5873639050369},{"$f":"+F384-F385","v":8604.6425039050337},{"$f":"+G384-G385","v":8677.4683619050375},8677.4670389050334,8677.4683619050302,8677.4670389050298,8677.4670389050298,8677.469684905027,8677.4683619050265,8677.4683619050265,8677.4696849050306,8677.4670389050298,8677.4683619050302,8677.471007905031,9679.87238690503,11528.323004905036,11528.323004905029,11528.323004905029,11528.323004905029,11528.323004905022,11528.323004905022,11528.323004905029,3932.7036353705698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":369234.06590097409},"     Begin Cumulative Difference",{"$f":"+$C398","v":369234.06590097409},{"$f":"+E400","v":355677.36629124166},{"$f":"+F400","v":341689.00668150926},327310.79707177682,312773.06746204442,298235.33785231202,283697.60824257962,269159.87863284722,254622.14902311479,240084.41941338236,225546.69980364994,211008.97019391751,196471.26058418507,181933.54097445266,167395.84136472023,152858.10175498779,136979.64214525535,117667.69253552292,98355.742925790488,79043.793316058058,59731.843706325628,40419.894096593198,21107.944486860772,1795.9948771283453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.38574999999999993},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.38574999999999993},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.38574999999999993},0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999982,0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":142432.04092130074},"     Begin Cumulative DFIT",{"$f":"+C405","v":142432.04092130074},{"$f":"+E406","v":137202.54404684645},{"$f":"+F406","v":131806.53432739218},126260.13997043789,120652.2107734836,115044.28157652932,109436.35237957504,103828.42318262075,98220.493985666471,92612.564788712189,87004.639449257913,81396.71025230363,75788.788770349347,70180.863430895071,64572.945806440795,58965.012751986513,52839.896957532234,45390.312395577952,37940.72783362367,30491.143271669389,23041.558709715107,15591.974147760826,8142.3895858065425,692.80502385225918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38574999999999993},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38574999999999993},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38574999999999993},0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999982,0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":48849.666918698844},{"$f":"+E413","v":47056.115560331244},{"$f":"+F413","v":45205.455583963645},43303.218452596047,41379.87682522845,39456.535197860852,37533.193570493255,35609.851943125657,33686.51031575806,31763.168688390462,29839.828384022865,27916.486756655271,25993.147775287674,24069.807470920077,22146.469812552481,20223.126862184883,18122.406655817285,15567.435722449689,13012.464789082092,10457.493855714496,7902.5229223468968,5347.5519889792977,2792.5810556116976,237.61012224409751,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,{"$f":"+BR413","v":1.7450929590268061E-11},1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11,1.7450929590268061E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":48849.666918698837},{"$f":"+E403-E404","v":1793.5513583675984},{"$f":"+F403-F404","v":1850.6599763675986},{"$f":"+G403-G404","v":1902.237131367599},1923.3416273675984,1923.3416273675975,1923.3416273675975,1923.3416273675966,1923.3416273675957,1923.3416273675957,1923.3403043675967,1923.3416273675957,1923.3389813675967,1923.3403043675967,1923.3376583675958,1923.342950367597,2100.7202063675973,2554.9709333675974,2554.9709333675974,2554.9709333675974,2554.9709333675992,2554.9709333675992,2554.9709333676001,2554.9709333676001,237.61012224408006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":-36054.913165593171},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-37309.283165593166},-38469.593165593164,-39542.893165593166,-39724.193165593169,-39724.183165593167,-39724.203165593164,-39724.213165593166,-39724.173165593165,-39724.213165593166,-39724.183165593167,-39724.203165593164,-39724.23316559317,-39724.173165593165,-39724.213165593166,-39724.193165593169,-46192.013165593169,-52780.043165593168,-52780.043165593168,-52780.043165593168,-52780.043165593168,-52780.043165593168,-52780.043165593168,-52780.043165593168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.38574999999999998},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38574999999999998},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38575000000000004},0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":385548.01766053471},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":371155.96167940716},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":356316.31611577957},341062.645077152,325739.03756352444,310415.43390739686,295091.82253626932,279768.20730764174,264444.6075090142,249120.99228038662,233797.38862425904,218473.77725313147,203150.15430950391,187826.55451087633,172502.93928224876,157179.3317686212,139360.76268999363,119000.86103886606,98640.95938773849,78281.057736610921,57921.156085483351,37561.254434355775,17201.352783228198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":399456.20041416225},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":385548.01766053471},{"$f":"+E428+F423","v":371155.96167940716},{"$f":"+F428+G423","v":356316.31611577957},341062.645077152,325739.03756352444,310415.43390739686,295091.82253626932,279768.20730764174,264444.6075090142,249120.99228038662,233797.38862425904,218473.77725313147,203150.15430950391,187826.55451087633,172502.93928224876,157179.3317686212,139360.76268999363,119000.86103886606,98640.95938773849,78281.057736610921,57921.156085483351,37561.254434355775,17201.352783228198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":137000.79148358695},{"$f":"+E432","v":132230.72647177897},{"$f":"+F432","v":127294.70830897099},122205.18113316302,116973.65636735504,111718.14561154706,106462.63617873909,101207.12409993111,95951.610698123128,90696.102588315145,85440.589186507161,80185.079753699174,74929.567674891194,69674.051627083216,64418.543517275233,59163.030115467249,53907.519359659273,47796.316017851292,40813.516307043312,33830.716596235332,26847.916885427348,19865.117174619365,12882.317463811378,5899.5177530033907,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,{"$f":"+BR432","v":-8.7311491370201111E-11},-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11,-8.7311491370201111E-11]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":-6407.2734515840439},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":-6667.4334515840437},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":-6908.0834515840434},-7130.6734515840435,-7334.2434515840432,-7434.9034515840431,-7434.9034515840431,-7434.8934515840429,-7434.9034515840431,-7434.8934515840429,-7434.9034515840431,-7434.9134515840433,-7434.8934515840429,-7434.9134515840433,-7434.9034515840431,-7434.8934515840429,-7434.863451584044,-7852.233451584043,-9876.0834515840434,-9876.0834515840434,-9876.0834515840434,-9876.0834515840434,-9876.0834515840434,-9876.0834515840434,-9876.0834515840434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":190261.29800829245},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":183593.8645567084},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":176685.78110512436},169555.10765354033,162220.86420195628,154785.96075037224,147351.05729878819,139916.16384720415,132481.26039562011,125046.36694403607,117611.46349245202,110176.55004086798,102741.65658928394,95306.743137699901,87871.839686115854,80436.946234531817,73002.082782947778,65149.849331363737,55273.76587977969,45397.682428195651,35521.598976611611,25645.515525027567,15769.432073443524,5893.3486218594808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":-1623.9234563039761},{"$f":"IF(F436=0,0,F439*$C441)","v":-1689.861008303976},{"$f":"IF(G436=0,0,G439*$C441)","v":-1750.8537508039758},-1807.2691863039759,-1858.8640028039758,-1884.3762798039759,-1884.3762798039759,-1884.3737453039757,-1884.3762798039759,-1884.3737453039757,-1884.3762798039759,-1884.3788143039758,-1884.3737453039757,-1884.3788143039758,-1884.3762798039759,-1884.3737453039757,-1884.366141803976,-1990.1485683039757,-2503.0933508039757,-2503.0933508039757,-2503.0933508039757,-2503.0933508039757,-2503.0933508039757,-2503.0933508039757,-1493.6692082102854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38575000000000004},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38575000000000004},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38574999999999998},0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.3857499999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":49845.649436505701},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":48221.725980201722},{"$f":"IF(F441<>0,+E448+F441,0)","v":46531.864971897747},{"$f":"IF(G441<>0,+F448+G441,0)","v":44781.011221093773},42973.742034789801,41114.878031985827,39230.501752181852,37346.125472377877,35461.751727073904,33577.375447269929,31693.001701965954,29808.625422161978,27924.246607858004,26039.872862554028,24155.494048250053,22271.117768446078,20386.744023142102,18502.377881338125,16512.22931303415,14009.135962230173,11506.042611426197,9002.9492606222211,6499.855909818245,3996.7625590142693,1493.6692082102936,8.1854523159563541E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":26019.252004141657},"     End Excess Deferred",{"$f":"+E449-E450","v":25171.569726497088},{"$f":"+F449-F450","v":24289.468280852518},23375.52884020795,22432.140742563381,21461.820333918811,20478.182607274241,19494.54488062967,18510.9084769851,17527.270750340533,16543.634346695962,15559.996620051394,14576.357570406824,13592.721166762256,12609.082117117687,11625.44439047312,10641.807986828551,9658.1755521839841,8619.3250665394171,7312.7192258948498,6006.1133852502826,4699.5075446057162,3392.9017039611499,2086.2958633165836,779.69002267201813,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,{"$f":"+BR449-BR450","v":1.0459189070388675E-11},1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11,1.0459189070388675E-11]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":160720.72684726733},"     Begin Cumulative Difference",{"$f":"+$C455","v":160720.72684726733},{"$f":"+E457","v":155762.01570302009},{"$f":"+F457","v":150584.68455877286},145205.12341452562,139638.50227027838,133898.85112603114,127999.1399817839,122073.10883753667,116147.07769328944,110221.04654904221,104295.01540479498,98368.994260547741,92442.963116300511,86516.93197205328,80590.910827806045,74664.879683558815,68738.858539311579,62812.827395064349,56886.796250817119,49986.935106569887,42113.233962322651,34239.532818075415,26365.831673828179,18492.130529580943,10618.429385333709,2744.7282410864755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":-4958.7111442472342},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":-5177.3311442472341},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":-5379.5611442472346},-5566.621144247234,-5739.6511442472338,-5899.7111442472342,-5926.0311442472339,-5926.0311442472339,-5926.0311442472339,-5926.0311442472339,-5926.0211442472337,-5926.0311442472339,-5926.0311442472339,-5926.0211442472337,-5926.0311442472339,-5926.0211442472337,-5926.0311442472339,-5926.0311442472339,-6899.8611442472338,-7873.701144247234,-7873.701144247234,-7873.701144247234,-7873.701144247234,-7873.701144247234,-7873.701144247234,-2744.7282410864755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.38574999999999998},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.38574999999999998},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.38574999999999998},0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000026,0.38575000000000026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":-1912.8228238933705},{"$f":"+F458*F459","v":-1997.1554888933704},{"$f":"+G458*G459","v":-2075.1657113933707},-2147.3241063933706,-2214.0704288933712,-2275.8135738933711,-2285.966513893371,-2285.966513893371,-2285.966513893371,-2285.966513893371,-2285.9626563933712,-2285.966513893371,-2285.966513893371,-2285.9626563933712,-2285.966513893371,-2285.9626563933712,-2285.966513893371,-2285.966513893371,-2661.6214363933709,-3037.2802163933702,-3037.2802163933707,-3037.2802163933707,-3037.2802163933711,-3037.2802163933716,-3037.2802163933725,-1058.7789189991086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38574999999999998},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38574999999999998},0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000026,0.38575000000000026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":21263.352161893468},{"$f":"+E470","v":20607.314677509559},{"$f":"+F470","v":19922.353767125649},19210.637827741739,18474.173850357831,17714.81800397392,16934.286219590009,16150.272299206099,15366.258378822189,14582.244458438279,13798.230538054369,13014.21794067046,12230.20402028655,11446.19009990264,10662.177502518731,9878.1635821348209,9094.1509847509114,8310.1370643670016,7526.1231439830917,6613.2715145991824,5571.5808532152732,4529.8901918313641,3488.1995304474549,2446.5088690635453,1404.8182076796352,363.12754629572419,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,{"$f":"+BR470","v":-1.716671249596402E-11},-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11,-1.716671249596402E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":21263.352161893483},{"$f":"+E460-E461","v":656.03748438390903},{"$f":"+F460-F461","v":684.96091038390887},{"$f":"+G460-G461","v":711.71593938390902},736.46397738390897,759.35584638390969,780.53178438390955,784.01392038390964,784.01392038390964,784.01392038390964,784.01392038390964,784.01259738390968,784.01392038390964,784.01392038390964,784.01259738390968,784.01392038390964,784.01259738390968,784.01392038390964,784.01392038390964,912.85162938390954,1041.6906613839087,1041.6906613839092,1041.6906613839092,1041.6906613839096,1041.6906613839101,1041.690661383911,363.12754629574135,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":68037.127632974414},"     Begin Cumulative Difference",{"$f":"+$C474","v":68037.127632974414},{"$f":"+E476","v":66071.887518664211},{"$f":"+F476","v":64008.287404354014},61853.707290043822,59614.967175733625,57298.387061423433,54909.796947113238,52454.596832803043,49988.436718492849,47522.286604182649,45056.126489872455,42589.976375562255,40123.816261252061,37657.656146941867,35191.506032631667,32725.345918321473,30259.195804011277,27793.045689701081,25326.885575390887,22860.735461080691,19989.315346770494,16712.625232460297,13435.935118150101,10159.245003839904,6882.554889529707,3605.8647752195106,329.1746609093143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.38574999999999998},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.38575000000000004},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.38575000000000004},0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999987,0.38574999999999993,0.38574999999999987,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":26245.321984419879},"     Begin Cumulative DFIT",{"$f":"+C481","v":26245.321984419879},{"$f":"+E482","v":25487.230610324721},{"$f":"+F482","v":24691.196866229562},23860.067587134403,22996.473588039244,22102.852808944084,21181.454172348927,20234.360728253771,19283.039464158614,18331.722057563456,17380.4007934683,16429.083386873142,15477.762122777984,14526.440858682825,13575.123452087666,12623.802187992507,11672.484781397348,10721.167374802189,9769.8461107070307,8818.5287041118718,7710.8783950167144,6446.8951834215568,5182.9119718263992,3918.9287602312415,2654.9455486360839,1390.9623370409258,126.97912544576798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.38575000000000004},{"$f":"IF(F476=0,0,+F482/F476)","v":0.38575000000000004},{"$f":"IF(G476=0,0,+G482/G476)","v":0.38574999999999998},0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999987,0.38574999999999993,0.38574999999999987,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":26245.321984419879},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":25487.230610324721},{"$f":"+E485+F480","v":24691.196866229562},{"$f":"+F485+G480","v":23860.067587134403},22996.473588039244,22102.852808944084,21181.454172348927,20234.360728253771,19283.039464158614,18331.722057563456,17380.4007934683,16429.083386873142,15477.762122777984,14526.440858682825,13575.123452087666,12623.802187992507,11672.484781397348,10721.167374802189,9769.8461107070307,8818.5287041118718,7710.8783950167144,6446.8951834215568,5182.9119718263992,3918.9287602312415,2654.9455486360839,1390.9623370409258,126.97912544576798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":260.00126712323896},{"$f":"+F479-F480","v":273.01429512323909},285.05094912323898,296.18531712323886,306.48354912323884,316.01047212323886,324.82297512323885,326.27298312323876,326.2716601232388,326.27298312323887,326.27166012323892,326.2729831232391,326.2729831232391,326.27166012323892,326.2729831232391,326.27166012323892,326.2716601232388,326.27298312323876,326.27166012323869,379.88888112323855,433.50610212323829,433.50610212323829,433.50610212323829,433.50610212323852,433.50610212323875,433.50610212323852,43.549807638302283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":9001.3119858425125},"     End Excess Deferred",{"$f":"+E487-E488","v":8741.3107187192727},{"$f":"+F487-F488","v":8468.2964235960335},8183.2454744727947,7887.060157349556,7580.5766082263171,7264.566136103078,6939.7431609798386,6613.4701778565995,6287.1985177333609,5960.9255346101218,5634.6538744868831,5308.380891363644,4982.1079082404049,4655.8362481171662,4329.5632649939271,4003.2916048706884,3677.0199447474497,3350.7469616242111,3024.4753015009724,2644.5864203777337,2211.0803182544955,1777.5742161312573,1344.0681140080192,910.56201188478065,477.0559097615419,43.549807638303378,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,{"$f":"+BR487-BR488","v":1.0942358130705543E-12},1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12,1.0942358130705543E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":9001.3119858425107},{"$f":"+E479-E480","v":260.00126712323896},{"$f":"+F479-F480","v":273.01429512323909},{"$f":"+G479-G480","v":285.05094912323898},296.18531712323886,306.48354912323884,316.01047212323886,324.82297512323885,326.27298312323876,326.2716601232388,326.27298312323887,326.27166012323892,326.2729831232391,326.2729831232391,326.27166012323892,326.2729831232391,326.27166012323892,326.2716601232388,326.27298312323876,326.27166012323869,379.88888112323855,433.50610212323829,433.50610212323829,433.50610212323829,433.50610212323852,433.50610212323875,433.50610212323852,43.549807638302283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":1021572.7312139999},{"$f":"SUM(E493:CI493)","v":1019474.0973269995},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":38443.034173562104},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":39367.6762275621},42721.821238562108,45673.970053562094,49537.620886562072,49747.873369562076,49902.670984562079,50141.625952562084,50141.619337562093,50141.623306562076,50141.62066056209,50141.621983562087,50141.625952562099,50141.618014562089,51144.031300562106,53169.85255956211,48088.782888821974,41908.359378989371,35987.135022806571,35874.176094999282,33460.887978980463,25188.572355075077,16252.276883697872,8918.9304793992724,2254.8867861791573,796.63364841897987,43.549807638302283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":38443.034173562097},{"$f":"SUM(F498:F518)","v":39367.676227562108},42721.821238562108,45673.97005356208,49537.620886562072,49747.873369562083,49902.670984562079,50141.62595256207,50141.619337562086,50141.623306562076,50141.62066056209,50141.621983562087,50141.625952562084,50141.618014562097,51144.031300562099,53169.852559562089,48088.782888821974,41908.359378989364,35987.135022806564,35874.176094999275,33460.887978980463,25188.572355075077,16252.27688369787,8918.9304793992724,2254.8867861791573,796.63364841897987,43.549807638302283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":6379.8389808057436},{"$f":"+F243","v":6768.0098268057445},9485.2136868057423,9485.2136868057351,9485.2136868057314,9485.2136868057314,9485.2136868057278,9485.2136868057241,9485.2136868057241,9485.2136868057205,9485.2136868057205,9485.2136868057205,9485.2136868057241,9485.2136868057241,9485.2136868057278,9485.2136868057278,3094.2033490656013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":1052.5133972472217},{"$f":"+F262","v":1052.5147202472224},1340.9128442472224,3048.8410172472204,3048.8410172472204,3048.8410172472204,3048.8410172472186,3048.8410172472186,3048.8410172472186,3048.8410172472168,3048.8410172472149,3048.8410172472149,3048.8410172472149,3048.8410172472168,3048.8410172472149,3048.8410172472149,3048.8410172472149,238.04875147905005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":2440.5780016914841},{"$f":"+F281","v":2440.5766786914837},2440.5753556914851,3456.3641716914835,7069.6729756914829,7069.6729756914829,7069.6729756914829,7069.6729756914865,7069.6729756914901,7069.6729756914901,7069.6729756914938,7069.6729756914938,7069.6729756914938,7069.6729756914938,7069.6729756914938,7069.6729756914901,7069.6729756914865,5867.4293376926653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":175.28593481838288},{"$f":"+F300","v":175.28461181838293},175.2872578183829,175.285934818383,341.51956181838284,507.75318881838302,507.7531888183828,507.75318881838257,507.75318881838257,507.75318881838257,507.75318881838257,507.75318881838257,507.75318881838257,507.75318881838257,507.7531888183828,507.7531888183828,507.7531888183828,507.7531888183828,295.4151808072894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":780.69862776369246},{"$f":"+F338","v":780.69862776369291},780.69862776369291,780.69995076369287,780.69862776369337,780.69995076369378,923.20028076369363,1160.7025947636939,1160.7025947636939,1160.7025947636935,1160.702594763693,1160.702594763693,1160.7025947636926,1160.7025947636926,1160.7025947636921,1160.7025947636916,1160.7025947636912,1160.7025947636912,1160.7025947636912,1160.7025947636912,99.285100864562992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":8644.0431091040227},{"$f":"+F357","v":8644.0431091040227},8644.0431091040227,8644.0431091040191,8644.0431091040191,8644.0431091040227,8644.0431091040227,8644.0431091040264,8644.0431091040264,8644.04310910403,8644.0431091040336,8644.0431091040336,8644.0431091040373,8644.0431091040373,8644.0431091040409,8644.0431091040446,8644.0431091040446,8644.0431091040409,8644.0431091040446,8644.0431091040446,7238.5552659843579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":2275.1513588992266},{"$f":"+F376","v":2275.1513588992266},2275.1513588992275,2275.1513588992275,2275.1513588992284,2275.1513588992284,2275.1513588992284,2275.1513588992275,2275.1513588992275,2275.1513588992266,2275.1513588992257,2275.1513588992257,2275.1513588992257,2275.1513588992248,2275.1513588992229,2275.151358899222,2275.1513588992229,2275.151358899222,2275.151358899222,2275.1513588992211,2275.151358899222,1340.6761018427478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":8367.5873639050369},{"$f":"+F395","v":8604.6425039050337},8677.4683619050375,8677.4670389050334,8677.4683619050302,8677.4670389050298,8677.4670389050298,8677.469684905027,8677.4683619050265,8677.4683619050265,8677.4696849050306,8677.4670389050298,8677.4683619050302,8677.471007905031,9679.87238690503,11528.323004905036,11528.323004905029,11528.323004905029,11528.323004905029,11528.323004905022,11528.323004905022,11528.323004905029,3932.7036353705698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":1793.5513583675984},{"$f":"+F414","v":1850.6599763675986},1902.237131367599,1923.3416273675984,1923.3416273675975,1923.3416273675975,1923.3416273675966,1923.3416273675957,1923.3416273675957,1923.3403043675967,1923.3416273675957,1923.3389813675967,1923.3403043675967,1923.3376583675958,1923.342950367597,2100.7202063675973,2554.9709333675974,2554.9709333675974,2554.9709333675974,2554.9709333675992,2554.9709333675992,2554.9709333676001,2554.9709333676001,237.61012224408006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":4770.0650118079757},{"$f":"+F433","v":4936.0181628079754},5089.5271758079762,5231.524765807977,5255.5107558079762,5255.5094328079758,5255.5120788079766,5255.5134018079807,5255.5081098079791,5255.5134018079807,5255.5094328079813,5255.5120788079803,5255.5160478079815,5255.5081098079809,5255.5134018079825,5255.5107558079799,6111.2033418079809,6982.7997108079799,6982.7997108079799,6982.7997108079835,6982.7997108079835,6982.7997108079871,6982.7997108079871,5899.517753003478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":847.68227764456901},{"$f":"+F452","v":882.10144564456937},913.939440644569,943.38809764456937,970.32040864456849,983.63772664456906,983.63772664456906,983.63640364456887,983.6377266445686,983.63640364456887,983.6377266445686,983.63904964456856,983.63640364456842,983.63904964456856,983.63772664456769,983.63640364456796,983.63243464456809,1038.8504856445677,1306.6058406445673,1306.6058406445673,1306.6058406445668,1306.6058406445663,1306.6058406445663,1306.6058406445654,779.69002267200767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":656.03748438390903},{"$f":"+F471","v":684.96091038390887},711.71593938390902,736.46397738390897,759.35584638390969,780.53178438390955,784.01392038390964,784.01392038390964,784.01392038390964,784.01392038390964,784.01259738390968,784.01392038390964,784.01392038390964,784.01259738390968,784.01392038390964,784.01259738390968,784.01392038390964,784.01392038390964,912.85162938390954,1041.6906613839087,1041.6906613839092,1041.6906613839092,1041.6906613839096,1041.6906613839101,1041.690661383911,363.12754629574135,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":260.00126712323896},{"$f":"+F490","v":273.01429512323909},285.05094912323898,296.18531712323886,306.48354912323884,316.01047212323886,324.82297512323885,326.27298312323876,326.2716601232388,326.27298312323887,326.27166012323892,326.2729831232391,326.2729831232391,326.27166012323892,326.2729831232391,326.27166012323892,326.2716601232388,326.27298312323876,326.27166012323869,379.88888112323855,433.50610212323829,433.50610212323829,433.50610212323829,433.50610212323852,433.50610212323875,433.50610212323852,43.549807638302283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"376G","index":15,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":1533847.1116818797}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":1533847.1116818786},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":1533847.111681879}]
[null,null,null,"Plant Balance","Book NBV",null,null,"Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Accum Depr","Accum Depr reduction due to Repairs","Adjusted Accum Depr reduction due to Repairs","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23922233.430000011},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":22648247.920000009},{"$f":"+E32-I32","v":-1243584.9121399999},{"$f":"+E8+F8","v":21404663.007860009},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.5999999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Repairs basis \"reduction\"","Adjustested Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Repairs basis \"reduction\" accum res","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted",null,"NBV Alloc Basis","NBV Alloc %","2nd NBV Adjusgment","Final NBV Adjustment"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"+B11/$B$32","v":0},{"$f":"+C11*$D$8","v":0},null,{"$f":"+D11+E11","v":0},{"$f":"2018-1997","v":21},{"$f":"+F11*$H$8","v":0},{"$f":"+(E11*$H$8)*G11","v":0},{"$f":"+(H11*G11)","v":0},{"$f":"+IF(F11-J11<0,0,F11-J11)","v":0},{"$f":"+$G$8*M11","v":0},{"$f":"IF($K$32=0,IF($B$32=0,0,C11),K11/$K$32)","v":0},{"$f":"IF(M11<>0,0,IF($H$32=0,IF($B$32=0,0,B11),H11))","v":0},{"$f":"+N11/$N$32","v":{"$error":"#DIV/0!"}},{"$f":"+O11*($E$8-$M$32)","v":{"$error":"#DIV/0!"}},{"$f":"+M11+P11","v":{"$error":"#DIV/0!"}}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"+B12/$B$32","v":0},{"$f":"+C12*$D$8","v":0},null,{"$f":"+D12+E12","v":0},{"$f":"2018-A12","v":20},0,0,{"$f":"+(H12*G12)","v":0},0,{"$f":"+$G$8*M12","v":0},0,0,{"$error":"#DIV/0!"},{"$f":"+O12*($E$8-$M$32)","v":{"$error":"#DIV/0!"}},{"$f":"+M12+P12","v":{"$error":"#DIV/0!"}}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,19,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,18,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,17,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,16,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,15,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,14,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,13,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,12,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,11,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,10,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,9,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,8,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,7,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1172944.7899999998},4.9097097828042134E-2,1174512.2349779704,-243137.92000000001,931374.31497797032,6,24215.732189427228,-37929.515520000001,145294.39313656336,786079.92184140696,809145.23592280899,3.7802288016666401E-2,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3611363.4599999995},0.15116437414606423,3616189.4446220072,-143088.97,3473100.474622007,5,90300.612340172171,-18601.5661,451503.06170086085,3021597.412921146,3110257.7277569687,0.14530748401013605,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3466965.9799999991},0.14512018752950337,3471599.0014861561,-379602.56,3091996.4414861561,4,80391.90747864006,-39478.666239999999,321567.62991456024,2770428.8115715957,2851719.2871372043,0.13322888036546168,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":6547948.2199999997},0.27408387596000527,6556698.4601144148,-622305,5934393.4601144148,3,154294.22996297479,-48539.789999999994,462882.68988892436,5471510.7702254904,5632056.9321467802,0.26312289663605692,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4673011.7500000037},0.19560282546746349,4679256.4504002128,null,4679256.4504002128,2,121660.66771040553,0,243321.33542081105,4435935.1149794022,4566095.2091744589,0.21332245256548737,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4418073.8199999994},0.18493163906892143,4423977.8383992482,null,4423977.8383992482,1,115023.42379838045,0,115023.42379838045,4308954.4146008678,4435388.6157217873,0.20721599840619156,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Total",{"$f":"SUM(B11:B31)","v":23890308.020000003},null,{"$f":"SUM(D11:D31)","v":23922233.430000007},{"$f":"SUM(E11:E31)","v":-1388134.45},{"$f":"SUM(F11:F31)","v":22534098.980000004},null,{"$f":"SUM(H11:H31)","v":585886.57348000025},{"$f":"SUM(I11:I31)","v":-144549.53785999998},{"$f":"SUM(J11:J31)","v":1739592.5338601004},{"$f":"SUM(K11:K31)","v":20794506.446139909},{"$f":"SUM(L11:L31)","v":21404663.007860009},null,{"$f":"SUM(N11:N31)","v":0},null,{"$f":"SUM(P11:P31)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Q11:Q31)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+L11","v":0},null,{"$f":"+$H11","v":0},{"$f":"+$H11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,0,null,{"$f":"+$H12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,{"$f":"+$H16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,{"$f":"+$H20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+$H24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,809145.23592280899,null,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,{"$f":"+$H26","v":24215.732189427228},24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228,24215.732189427228]
[2013,null,3110257.7277569687,null,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,{"$f":"+$H27","v":90300.612340172171},90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171,90300.612340172171]
[2014,null,2851719.2871372043,null,{"$f":"+$H28","v":80391.90747864006},80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006,80391.90747864006]
[2015,null,5632056.9321467802,null,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479,154294.22996297479]
[2016,null,4566095.2091744589,null,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553,121660.66771040553]
[2017,null,4435388.6157217873,null,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,{"$f":"+$H31","v":115023.42379838045},115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045,115023.42379838045]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":21404663.007860009},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":585886.57348000025},585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,{"$f":"SUM(BQ38:BQ58)","v":585886.57348000025},585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025,585886.57348000025]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,313991.83999999997,0,23549.38,21783.190000000002,20708.400000000001,20708.39,20708.39,20708.370000000003,20708.38,20708.38,20708.349999999999,20708.370000000003,20708.36,20708.349999999999,20708.349999999999,20708.339999999997,20158.84,0,{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,1233859.2,0,92539.54,85599.06,79211.31,77347.05,77347.05,77347.02,77347.039999999994,77347.06,77346.97,77347.09,77346.959999999992,77347,77346.94,77346.89,77346.97,48345.25,{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,1191768.9500000002,0,89382.69,82679.049999999988,76478.010000000009,70800.12,68843.3,68843.26999999999,68843.27,68843.22,68843.22,68843.22,68843.199999999997,68843.159999999989,68843.159999999989,68843.199999999997,68843.12000000001,68843.159999999989,46310.579999999994,{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,2463134.5299999998,0,184735.08,170879.96000000002,158063.97,146209.16,135946.96000000002,132098.5,132098.5,132098.51,132098.5,132098.51999999999,132098.51,132098.53,132098.51,132098.51,132098.53,132098.52000000002,132098.5,82117.260000000009,{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2080219.6800000002},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":156016.63},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":144315.42000000001},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":133491.70000000001},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":123479.82},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":114218.86},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":105652.49},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":104243.7},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":104243.69},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":104243.7},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":104243.7},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":104243.75},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":104243.35},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":104243.69},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":104243.67},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":104243.62},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":104243.67},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":104242.89},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":104243.58},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":52121.75},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2527984.2599999998},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":189599.06},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":175379.05},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":162225.62},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":150058.79999999999},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":138804.32999999999},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":128393.9},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":118764.39},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":117180.82},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":117180.86},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":117180.83},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":117180.89},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":117180.83},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":117180.47},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":117180.87},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":117180.71},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":117181.24},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":117180.69},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":117179.99},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":117180.61},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":58590.3},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":9810958.459999999},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":735822.37999999989},{"$f":"SUM(F67:F88)","v":680635.73},{"$f":"SUM(G67:G88)","v":630179.01},588603.34,555868.89,533043.55000000005,522005.28,520421.68000000005,520421.60000000003,520421.73,520421.67000000004,520421.22000000003,520421.12,520421.48,519871.79,470711.83999999997,399832.66,303540.83,169302.36,58590.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":494487.04373338178},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":492054.50154395454},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":488547.16935452732},485039.82716510008,481532.48497567285,478025.1227862456,474517.77059681836,471010.41840739112,467503.03621796391,463995.67402853665,460488.30183910945,456980.91964968224,453473.53746025503,449966.14527082781,445909.25308140059,421693.52089197334,397477.7887025461,373262.05651311885,349046.3243236916,324830.59213426436,300614.85994483711,276399.12775540986,252183.39556598265,227967.66337655543,203751.93118712821,179536.19899770099,155320.46680827378,131104.73461884656,106889.00242941933,82673.270239992096,58457.538050564865,34241.805861137633,10026.073671710405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":-168.88696241033071},{"$f":"IF(F379=0,0,F382*$C384)","v":-616.52781791033044},{"$f":"IF(G379=0,0,G382*$C384)","v":-888.93334341033062},-888.9358779103311,-888.9358779103311,-888.94094691033035,-888.93841241033078,-888.93841241033078,-888.94601591033143,-888.94094691033035,-888.94348141033083,-888.94601591033143,-888.94601591033143,-888.9485504103319,-1028.2193254103311,-6137.4773234103313,-6137.4773234103313,-6137.4773234103313,-6137.4773234103313,-6137.4773234103313,-6137.4773234103313,-6137.4773234103313,-6137.4773234103313,-6137.4773234103313,-6137.4773234103313,-6137.4773234103313,-6137.4773234103313,-6137.4773234103313,-6137.4773234103313,-6137.4773234103313,-6137.4773234103313,-6137.4773234103313,-6137.4773234103313,-2541.1083720950023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38574999999999993},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":125496.62819663595},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":125327.74123422563},{"$f":"IF(F384<>0,+E391+F384,0)","v":124711.2134163153},{"$f":"IF(G384<>0,+F391+G384,0)","v":123822.28007290496},122933.34419499463,122044.40831708429,121155.46737017397,120266.52895776363,119377.59054535331,118488.64452944297,117599.70358253265,116710.76010112232,115821.81408521198,114932.86806930165,114043.91951889131,113015.70019348098,106878.22287007065,100740.74554666031,94603.268223249979,88465.790899839645,82328.313576429311,76190.836253018977,70053.358929608643,63915.881606198309,57778.404282787975,51640.926959377641,45503.449635967307,39365.972312556973,33228.494989146639,27091.017665736308,20953.540342325978,14816.063018915647,8678.5856955053168,2541.1083720949855,-1.6825651982799172E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":65508.794280587608},{"$f":"+E394","v":65420.635885926386},{"$f":"+F394","v":65098.810554265161},64634.790505603938,64170.769133942718,63706.747762281499,63242.723744620278,62778.701049959054,62314.67835529783,61850.651691636609,61386.627673975388,60922.602333314164,60458.575669652942,59994.549005991721,59530.521019330496,58993.794182669277,55790.05281400805,52586.311445346822,49382.570076685595,46178.828708024368,42975.087339363141,39771.345970701914,36567.604602040687,33363.863233379459,30160.121864718236,26956.380496057016,23752.639127395792,20548.897758734569,17345.156390073349,14141.415021412129,10937.673652750909,7733.9322840896884,4530.1909154284676,1326.449546767245,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,{"$f":"+BR394","v":-4.1836756281554699E-11},-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11,-4.1836756281554699E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":65508.794280587616},{"$f":"+E384-E385","v":88.158394661222161},{"$f":"+F384-F385","v":321.82533166122175},{"$f":"+G384-G385","v":464.02004866122195},464.02137166122225,464.02137166122225,464.02401766122205,464.0226946612222,464.0226946612222,464.02666366122276,464.02401766122205,464.02534066122234,464.02666366122253,464.02666366122253,464.02798666122283,536.72683666122225,3203.7413686612244,3203.7413686612244,3203.7413686612244,3203.7413686612244,3203.7413686612244,3203.7413686612244,3203.7413686612244,3203.7413686612244,3203.7413686612226,3203.7413686612208,3203.7413686612226,3203.7413686612226,3203.7413686612208,3203.7413686612208,3203.7413686612208,3203.7413686612208,3203.7413686612208,3203.7413686612226,1326.4495467672868,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":1876398.5277569687},"     Begin Cumulative Difference",{"$f":"+$C398","v":1876398.5277569687},{"$f":"+E400","v":1878637.4554167965},{"$f":"+F400","v":1873935.9030766243},1862846.600736452,1849893.0383962798,1836939.4760561076,1823985.8837159353,1811032.311375763,1798078.7590355908,1785125.1166954187,1772171.5943552465,1759217.9420150744,1746264.3296749024,1733310.6573347303,1720356.9349945581,1707403.292654386,1665447.930314214,1575147.3179740417,1484846.7056338694,1394546.0932936971,1304245.4809535248,1213944.8686133525,1123644.2562731802,1033343.6439330081,943043.03159283591,852742.41925266373,762441.80691249156,672141.19457231939,581840.58223214722,491539.96989197505,401239.35755180288,310938.74521163071,220638.13287145854,130337.52053128637,40036.908191114198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.25345000000000001},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.38559232714591035},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.38559232714591041},0.38559232714591041,0.38559232714591041,0.38559232714591041,0.38559232714591046,0.38559232714591046,0.38559232714591046,0.38559232714591041,0.38559232714591046,0.38559232714591046,0.38559232714591046,0.38559232714591041,0.38559232714591041,0.38559232714591035,0.38559232714591035,0.38559232714591041,0.38559232714591041,0.38559232714591046,0.38559232714591052,0.38559232714591057,0.38559232714591063,0.38559232714591063,0.38559232714591068,0.38559232714591068,0.38559232714591063,0.38559232714591063,0.38559232714591063,0.38559232714591063,0.38559232714591068,0.38559232714591068,0.38559232714591074,0.38559232714591068,0.38559232714591068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":723820.73208225064},"     Begin Cumulative DFIT",{"$f":"+C405","v":723820.73208225064},{"$f":"+E406","v":724388.18829763401},{"$f":"+F406","v":722575.30578958872},718299.35589381715,713304.56164624053,708309.76739866391,703314.96158331749,698320.16347981757,693325.37308816426,688330.54799320141,683335.76916931791,678340.94021843188,673346.12669123895,668351.29002850631,663356.43408615736,658361.60899119452,642183.94319019769,607364.71993525,572545.49668030231,537726.27342535462,502907.05017040693,468087.82691545924,433268.60366051155,398449.38040556386,363630.15715061617,328810.93389566842,293991.71064072067,259172.48738577295,224353.26413082524,189534.04087587752,154714.8176209298,119895.59436598208,85076.371111034357,50257.147856086624,15437.924601138897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38559232714591035},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38559232714591041},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38559232714591041},0.38559232714591041,0.38559232714591041,0.38559232714591046,0.38559232714591046,0.38559232714591046,0.38559232714591041,0.38559232714591046,0.38559232714591046,0.38559232714591046,0.38559232714591041,0.38559232714591041,0.38559232714591035,0.38559232714591035,0.38559232714591041,0.38559232714591041,0.38559232714591046,0.38559232714591052,0.38559232714591057,0.38559232714591063,0.38559232714591063,0.38559232714591068,0.38559232714591068,0.38559232714591063,0.38559232714591063,0.38559232714591063,0.38559232714591063,0.38559232714591068,0.38559232714591068,0.38559232714591074,0.38559232714591068,0.38559232714591068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":248247.52522224688},{"$f":"+E413","v":248247.52522224688},{"$f":"+F413","v":247626.25115481822},246160.88493716327,244449.17106470329,242737.45719224331,241025.73935551351,239314.02416163025,237602.31161059355,235890.5871667474,234178.87857998052,232467.15281471109,230755.43233513477,229043.7039270188,227331.96891178648,225620.24446794033,220076.16525206008,208143.63219472903,196211.09913739795,184278.56608006687,172346.03302273579,160413.49996540471,148480.96690807363,136548.43385074256,124615.90079341148,112683.36773608038,100750.83467874929,88818.301621418213,76885.768564087135,64953.235506756057,53020.702449424978,41088.169392093885,29155.636334762796,17223.103277431699,5290.5702201006097,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,{"$f":"+BR413","v":-3.92901711165905E-10},-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10,-3.92901711165905E-10]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":248247.52522224715},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":621.27406742865151},{"$f":"+G403-G404","v":1465.3662176549415},1711.7138724599754,1711.7138724599754,1711.7178367297897,1711.715193883249,1711.712551036705,1711.724443846148,1711.7085867668907,1711.7257652694211,1711.7204795763337,1711.7284081159623,1711.7350152323193,1711.7244438461471,5544.0792158802378,11932.53305733106,11932.533057331068,11932.533057331068,11932.533057331068,11932.533057331075,11932.533057331082,11932.533057331082,11932.533057331082,11932.533057331089,11932.533057331089,11932.533057331082,11932.533057331082,11932.533057331082,11932.533057331082,11932.533057331089,11932.533057331089,11932.533057331097,11932.533057331089,5290.5702201010026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":8990.7825213599426},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":2287.1425213599287},-3913.8974786400504,-9591.7874786400644,-11548.607478640057,-11548.63747864007,-11548.637478640056,-11548.687478640059,-11548.687478640059,-11548.687478640059,-11548.707478640063,-11548.747478640071,-11548.747478640071,-11548.707478640063,-11548.78747864005,-11548.747478640071,-34081.327478640065,-80391.90747864006,-80391.90747864006,-80391.90747864006,-80391.90747864006,-80391.90747864006,-80391.90747864006,-80391.90747864006,-80391.90747864006,-80391.90747864006,-80391.90747864006,-80391.90747864006,-80391.90747864006,-80391.90747864006,-80391.90747864006,-80391.90747864006,-80391.90747864006,-80391.90747864006,-80391.90747864006,-80391.90747864006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.25345000000000001},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.25345000000000001},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38485720186050132},0.38485720186050132,0.38485720186050137,0.38485720186050137,0.38485720186050137,0.38485720186050137,0.38485720186050137,0.38485720186050132,0.38485720186050132,0.38485720186050137,0.38485720186050137,0.38485720186050143,0.38485720186050149,0.38485720186050143,0.38485720186050143,0.38485720186050143,0.38485720186050149,0.38485720186050149,0.38485720186050154,0.38485720186050154,0.3848572018605016,0.3848572018605016,0.3848572018605016,0.38485720186050154,0.38485720186050154,0.38485720186050154,0.38485720186050154,0.3848572018605016,0.38485720186050165,0.38485720186050165,0.38485720186050176,0.38485720186050176,0.38485720186050176,0.38485720186050176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":642604.5563807151},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":643184.23265275382},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":641677.94102075556},637986.4725308856,633541.90777127095,629097.33146594022,624652.75516060949,620208.15961241862,615763.56406422774,611318.96851603687,606874.36527070205,602429.74663107912,597985.12799145619,593540.52474612137,589095.89071221033,584651.2720725874,571534.82774346659,540595.42317900888,509656.01861455117,478716.61405009346,447777.20948563574,416837.80492117803,385898.40035672026,354958.99579226249,324019.59122780472,293080.18666334695,262140.78209888921,231201.37753443146,200261.97296997372,169322.56840551598,138383.16384105824,107443.7592766005,76504.35471214274,45564.950147684984,14625.545583227224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":640325.84255067643},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":642604.5563807151},{"$f":"+E428+F423","v":643184.23265275382},{"$f":"+F428+G423","v":641677.94102075556},637986.4725308856,633541.90777127095,629097.33146594022,624652.75516060949,620208.15961241862,615763.56406422774,611318.96851603687,606874.36527070205,602429.74663107912,597985.12799145619,593540.52474612137,589095.89071221033,584651.2720725874,571534.82774346659,540595.42317900888,509656.01861455117,478716.61405009346,447777.20948563574,416837.80492117803,385898.40035672026,354958.99579226249,324019.59122780472,293080.18666334695,262140.78209888921,231201.37753443146,200261.97296997372,169322.56840551598,138383.16384105824,107443.7592766005,76504.35471214274,45564.950147684984,14625.545583227224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":219611.42960325204},{"$f":"+E432","v":219611.42960325204},{"$f":"+F432","v":219611.42960325204},219097.11528721507,217836.68533380638,216319.11513965303,214801.54100328364,213283.96686691424,211766.38616018475,210248.80545345525,208731.22474672575,207213.64141185221,205696.05282069059,204178.46422952897,202660.88089465542,201143.28704720573,199625.69845604411,195147.1665763846,184583.0909623882,174019.01534839178,163454.93973439536,152890.86412039894,142326.78850640252,131762.7128924061,121198.63727840967,110634.56166441325,100070.48605041683,89506.41043642041,78942.334822423989,68378.259208427568,57814.183594431146,47250.107980434725,36686.032366438303,26121.956752441867,15557.881138445431,4993.8055244489951,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,{"$f":"+BR432","v":-4.0017766878008842E-10},-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10,-4.0017766878008842E-10]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":30440.8500370252},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":16585.730037025234},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":3769.7400370252144},-8085.0699629747833,-18347.269962974766,-22195.729962974787,-22195.729962974787,-22195.719962974777,-22195.729962974787,-22195.709962974797,-22195.719962974777,-22195.699962974788,-22195.719962974777,-22195.719962974777,-22195.699962974788,-22195.709962974768,-22195.729962974787,-72176.969962974777,-154294.22996297479,-154294.22996297479,-154294.22996297479,-154294.22996297479,-154294.22996297479,-154294.22996297479,-154294.22996297479,-154294.22996297479,-154294.22996297479,-154294.22996297479,-154294.22996297479,-154294.22996297479,-154294.22996297479,-154294.22996297479,-154294.22996297479,-154294.22996297479,-154294.22996297479,-154294.22996297479,-154294.22996297479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":3199363.2521838057},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":3215948.9822208309},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":3219718.7222578563},3211633.6522948816,3193286.3823319068,3171090.652368932,3148894.9224059572,3126699.2024429822,3104503.4724800074,3082307.7625170327,3060112.0425540581,3037916.3425910831,3015720.6226281086,2993524.9026651336,2971329.2027021586,2949133.4927391838,2926937.762776209,2854760.792813234,2700466.5628502592,2546172.3328872845,2391878.1029243097,2237583.8729613349,2083289.6429983601,1928995.4130353853,1774701.1830724105,1620406.9531094357,1466112.723146461,1311818.4931834862,1157524.2632205114,1003230.0332575366,848935.8032945618,694641.57333158702,540347.34336861223,386053.11340563744,231758.88344266266,77464.65347968787,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":7715.2334418840373},{"$f":"IF(F436=0,0,F439*$C441)","v":4203.6532778840456},{"$f":"IF(G436=0,0,G439*$C441)","v":955.44061238404061},-2049.1609821159591,-4650.1155721159548,-5625.5077591159597,-5625.5077591159597,-5625.5052246159576,-5625.5077591159597,-5625.5026901159627,-5625.5052246159576,-5625.5001556159605,-5625.5052246159576,-5625.5052246159576,-5625.5001556159605,-5625.5026901159554,-5625.5077591159597,-18293.253037115959,-39105.872584115961,-39105.872584115961,-39105.872584115961,-39105.872584115961,-39105.872584115961,-39105.872584115961,-39105.872584115961,-39105.872584115961,-39105.872584115961,-39105.872584115961,-39105.872584115961,-39105.872584115961,-39105.872584115961,-39105.872584115961,-39105.872584115961,-39105.872584115961,-39105.872584115961,-39105.872584115961,-19633.41642442689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999993},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999993},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38449121062772418},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38381538705116497},0.38366275147601003,0.38366275147600998,0.38366275147601003,0.38366275147601003,0.38366275147601003,0.38366275147601009,0.38366275147601009,0.38366275147601003,0.38366275147601003,0.38366275147601009,0.38366275147601009,0.38366275147601014,0.38366275147601014,0.38366275147601014,0.38366275147601014,0.38366275147601014,0.38366275147601014,0.38366275147601014,0.3836627514760102,0.3836627514760102,0.3836627514760102,0.38366275147601014,0.3836627514760102,0.3836627514760102,0.3836627514760102,0.3836627514760102,0.3836627514760102,0.3836627514760102,0.3836627514760102,0.3836627514760102,0.3836627514760102,0.3836627514760102,0.3836627514760102,0.3836627514760102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":803163.38282410149},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":810878.61626598553},{"$f":"IF(F441<>0,+E448+F441,0)","v":815082.26954386954},{"$f":"IF(G441<>0,+F448+G441,0)","v":816037.71015625354},813988.54917413753,809338.43360202154,803712.92584290553,798087.41808378953,792461.91285917361,786836.4051000576,781210.90240994166,775585.39718532574,769959.89702970977,764334.39180509385,758708.88658047793,753083.38642486196,747457.88373474602,741832.37597563001,723539.12293851411,684433.25035439816,645327.37777028221,606221.50518616627,567115.63260205032,528009.76001793437,488903.88743381843,449798.01484970248,410692.14226558653,371586.26968147059,332480.39709735464,293374.52451323869,254268.65192912275,215162.7793450068,176056.90676089085,136951.03417677491,97845.161592658944,58739.289008542983,19633.416424427021,1.3096723705530167E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":419248.43380401889},"     End Excess Deferred",{"$f":"+E449-E450","v":419248.43380401889},{"$f":"+F449-F450","v":419248.43380401889},419248.43380401889,418195.65459826391,415806.60609431181,412916.43902481435,410026.27195531689,407136.10618794692,404245.93911844946,401355.77465320705,398465.60888583708,395575.44572272216,392685.27995535219,389795.11418798222,386904.9510248673,384014.78655962489,381124.61949012743,371726.25763804716,351635.18141769595,331544.10519734473,311453.02897699352,291361.95275664231,271270.87653629109,251179.80031593988,231088.7240955887,210997.64787523751,190906.5716548863,170815.49543453509,150724.41921418387,130633.34299383267,110542.26677348147,90451.190553130276,70360.114332779078,50269.038112427879,30177.961892076681,10086.885671725482,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,{"$f":"+BR449-BR450","v":-3.637978807091713E-10},-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10,-3.637978807091713E-10]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":2485875.5291744587},"     Begin Cumulative Difference",{"$f":"+$C455","v":2485875.5291744587},{"$f":"+E457","v":2520231.4914640533},{"$f":"+F457","v":2542886.2437536479},2554717.2760432423,2556536.4283328368,2549094.6206224314,2533086.4429120258,2515669.4752016203,2498252.4974912149,2480835.5297808093,2463418.5620704037,2446001.6443599984,2428584.3266495927,2411167.3489391874,2393750.351228782,2376333.3035183763,2358916.3058079709,2341498.5280975653,2324081.4403871596,2254542.5226767543,2132881.854966349,2011221.1872559434,1889560.5195455379,1767899.8518351323,1646239.1841247268,1524578.5164143213,1402917.8487039157,1281257.1809935102,1159596.5132831046,1037935.8455726991,916275.17786229355,794614.51015188801,672953.84244148247,551293.17473107693,429632.50702067139,307971.83931026584,186311.1715998603,64650.503889454776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":34355.962289594478},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":22654.752289594486},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":11831.032289594485},1819.15228959448,-7441.8077104055264,-16008.177710405522,-17416.96771040553,-17416.977710405525,-17416.96771040553,-17416.96771040553,-17416.917710405527,-17417.317710405521,-17416.977710405525,-17416.997710405529,-17417.047710405532,-17416.997710405529,-17417.777710405528,-17417.087710405525,-69538.917710405527,-121660.66771040553,-121660.66771040553,-121660.66771040553,-121660.66771040553,-121660.66771040553,-121660.66771040553,-121660.66771040553,-121660.66771040553,-121660.66771040553,-121660.66771040553,-121660.66771040553,-121660.66771040553,-121660.66771040553,-121660.66771040553,-121660.66771040553,-121660.66771040553,-121660.66771040553,-121660.66771040553,-64650.503889454776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.25345000000000001},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.25345000000000001},0.25345000000000001,0.3820933194790227,0.3820933194790227,0.3820933194790227,0.3820933194790227,0.3820933194790227,0.38209331947902275,0.38209331947902275,0.3820933194790227,0.38209331947902275,0.38209331947902275,0.3820933194790227,0.38209331947902275,0.3820933194790227,0.38209331947902275,0.38209331947902281,0.38209331947902275,0.3820933194790227,0.3820933194790227,0.3820933194790227,0.3820933194790227,0.3820933194790227,0.3820933194790227,0.3820933194790227,0.38209331947902264,0.38209331947902264,0.38209331947902264,0.38209331947902264,0.38209331947902264,0.38209331947902259,0.38209331947902264,0.38209331947902264,0.38209331947902264,0.3820933194790227,0.3820933194790227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":8707.5186422977204},{"$f":"+F458*F459","v":5741.8469677977228},{"$f":"+G458*G459","v":2998.5751337977222},461.06414779772098,-2843.4650109934332,-6116.6177601789468,-6654.9070077278029,-6654.9108286609953,-6654.9070077278029,-6654.9070077278038,-6654.8879030618282,-6655.040740389617,-6654.9108286609962,-6654.9184705273874,-6654.9375751933612,-6654.9184705273874,-6655.2165033165793,-6654.952858926139,-26570.355900947456,-46485.728375503204,-46485.728375503197,-46485.728375503197,-46485.728375503197,-46485.728375503197,-46485.728375503197,-46485.728375503197,-46485.728375503197,-46485.728375503197,-46485.728375503197,-46485.728375503197,-46485.728375503197,-46485.728375503197,-46485.728375503189,-46485.728375503197,-46485.728375503197,-46485.728375503197,-46485.728375503197,-24702.525637113242,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38394647765441059},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38278387536215813},0.38218492327070869,0.3820933194790227,0.3820933194790227,0.3820933194790227,0.3820933194790227,0.3820933194790227,0.38209331947902275,0.38209331947902275,0.3820933194790227,0.38209331947902275,0.38209331947902275,0.3820933194790227,0.38209331947902275,0.3820933194790227,0.38209331947902275,0.38209331947902281,0.38209331947902275,0.3820933194790227,0.3820933194790227,0.3820933194790227,0.3820933194790227,0.3820933194790227,0.3820933194790227,0.3820933194790227,0.38209331947902264,0.38209331947902264,0.38209331947902264,0.38209331947902264,0.38209331947902264,0.38209331947902259,0.38209331947902264,0.38209331947902264,0.38209331947902264,0.3820933194790227,0.3820933194790227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":328881.33250978077},{"$f":"+E470","v":328881.33250978077},{"$f":"+F470","v":328881.33250978077},328881.33250978077,328881.33250978077,327923.99366298964,325864.64854351297,323624.07200198743,321383.49417402869,319142.91763250314,316902.3410909776,314661.77098161803,312421.14941493067,310180.57158697193,307939.9911861468,305699.4043531557,303458.82395233057,301218.14320971625,298977.55123099237,290031.83402374719,274381.00187944627,258730.16973514535,243079.33759084443,227428.50544654351,211777.67330224259,196126.84115794167,180476.00901364075,164825.17686933983,149174.34472503891,133523.512580738,117872.68043643708,102221.84829213616,86571.016147835238,70920.184003534334,55269.351859233415,39618.519714932496,23967.68757063158,8316.8554263306651,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,{"$f":"+BR470","v":-2.6193447411060333E-10},-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10,-2.6193447411060333E-10]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":328881.33250978077},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,957.33884679115249,2059.3451194766672,2240.576541525521,2240.5778279587148,2240.576541525521,2240.5765415255219,2240.5701093595471,2240.6215666873377,2240.5778279587157,2240.5804008251062,2240.5868329910791,2240.5804008251062,2240.6807426142977,2240.5919787238581,8945.7172072451758,15650.832144300923,15650.832144300915,15650.832144300915,15650.832144300915,15650.832144300915,15650.832144300915,15650.832144300915,15650.832144300915,15650.832144300915,15650.832144300915,15650.832144300915,15650.832144300915,15650.832144300915,15650.832144300908,15650.832144300915,15650.832144300915,15650.832144300915,15650.832144300915,8316.855426330927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":1907404.3557217875},"     Begin Cumulative Difference",{"$f":"+$C474","v":1907404.3557217875},{"$f":"+E476","v":1981979.9919234072},{"$f":"+F476","v":2042335.6181250268},2089537.8143266463,2124573.1905282657,2148354.0967298853,2161724.5729315048,2165465.5391331245,2167622.9353347439,2169780.3715363634,2171937.777737983,2174095.2439396027,2176252.6501412224,2178409.6963428417,2180567.1425444614,2182724.428746081,2184882.2449477003,2187039.5111493198,2189196.0773509392,2191353.2635525586,2134920.139754178,2019896.7159557976,1904873.2921574172,1789849.8683590367,1674826.4445606563,1559803.0207622759,1444779.5969638955,1329756.1731655151,1214732.7493671346,1099709.3255687542,984685.90177037381,869662.47797199339,754639.05417361297,639615.63037523255,524592.20657685213,409568.78277847171,294545.35898009129,179521.93518171084,64498.511383330391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.36860696736768539,0.36860696736768545,0.36860696736768545,0.36860696736768545,0.36860696736768545,0.36860696736768545,0.3686069673676855,0.3686069673676855,0.36860696736768545,0.36860696736768545,0.36860696736768545,0.36860696736768545,0.3686069673676855,0.36860696736768545,0.36860696736768545,0.36860696736768539,0.36860696736768533,0.36860696736768533,0.36860696736768533,0.36860696736768533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":735781.23021967954},"     Begin Cumulative DFIT",{"$f":"+C481","v":735781.23021967954},{"$f":"+E482","v":754682.42521498003},{"$f":"+F482","v":769979.55867578054},781942.95530308096,790822.67140138149,796849.94207818201,800238.68927148252,801186.83715528296,801733.62922258349,802280.43142788392,802827.22602968442,803374.03583848488,803920.83044028538,804467.53380008589,805014.3385398864,805561.10272768687,806108.00124398735,806654.76036278787,807201.34206658835,807748.08090938884,786946.43828698271,744548.00286441366,702149.56744184461,659751.13201927557,617352.69659670652,574954.26117413747,532555.82575156842,490157.39032899932,447758.95490643021,405360.51948386116,362962.08406129212,320563.64863872307,278165.21321615396,235766.77779358489,193368.34237101581,150969.90694844673,108571.47152587767,66173.036103308608,23774.600680739546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.3807719695911766},{"$f":"IF(F476=0,0,+F482/F476)","v":0.37700931807802623},{"$f":"IF(G476=0,0,+G482/G476)","v":0.37421814046235014},0.37222660764383786,0.37091182654251748,0.37018531374988373,0.36998364678479839,0.3698676629377759,0.36975190759044918,0.36963638381289549,0.36952108610601558,0.36940602020087926,0.36929120135236371,0.36917658843585566,0.36906221056519767,0.36894803054399083,0.36883410484837537,0.36872044053877129,0.36860696736768539,0.36860696736768545,0.36860696736768545,0.36860696736768545,0.36860696736768545,0.36860696736768545,0.3686069673676855,0.3686069673676855,0.36860696736768545,0.36860696736768545,0.36860696736768545,0.36860696736768545,0.3686069673676855,0.36860696736768545,0.36860696736768545,0.36860696736768539,0.36860696736768533,0.36860696736768533,0.36860696736768533,0.36860696736768533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":735781.23021967954},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":754682.42521498003},{"$f":"+E485+F480","v":769979.55867578054},{"$f":"+F485+G480","v":781942.95530308096},790822.67140138149,796849.94207818201,800238.68927148252,801186.83715528296,801733.62922258349,802280.43142788392,802827.22602968442,803374.03583848488,803920.83044028538,804467.53380008589,805014.3385398864,805561.10272768687,806108.00124398735,806654.76036278787,807201.34206658835,807748.08090938884,786946.43828698271,744548.00286441366,702149.56744184461,659751.13201927557,617352.69659670652,574954.26117413747,532555.82575156842,490157.39032899932,447758.95490643021,405360.51948386116,362962.08406129212,320563.64863872307,278165.21321615396,235766.77779358489,193368.34237101581,150969.90694844673,108571.47152587767,66173.036103308608,23774.600680739546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6498.6673957066487,13245.748660869551,13245.748660869551,13245.748660869551,13245.748660869551,13245.748660869551,13245.748660869558,13245.748660869558,13245.748660869551,13245.748660869551,13245.748660869551,13245.748660869551,13245.748660869558,13245.748660869551,13245.748660869551,13245.748660869544,13245.748660869536,13245.748660869536,13245.748660869536,7427.4529706344583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":252349.59626199247},"     End Excess Deferred",{"$f":"+E487-E488","v":252349.59626199247},{"$f":"+F487-F488","v":252349.59626199247},252349.59626199247,252349.59626199247,252349.59626199247,252349.59626199247,252349.59626199247,252349.59626199247,252349.59626199247,252349.59626199247,252349.59626199247,252349.59626199247,252349.59626199247,252349.59626199247,252349.59626199247,252349.59626199247,252349.59626199247,252349.59626199247,252349.59626199247,245850.92886628583,232605.18020541628,219359.43154454674,206113.68288367719,192867.93422280764,179622.18556193809,166376.43690106855,153130.688240199,139884.93957932945,126639.19091845991,113393.44225759036,100147.69359672081,86901.94493585125,73656.196274981703,60410.447614112156,47164.698953242609,33918.950292373076,20673.20163150354,7427.4529706340036,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,{"$f":"+BR487-BR488","v":-4.5474735088646412E-10},-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10,-4.5474735088646412E-10]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":252349.59626199299},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6498.6673957066487,13245.748660869551,13245.748660869551,13245.748660869551,13245.748660869551,13245.748660869551,13245.748660869558,13245.748660869558,13245.748660869551,13245.748660869551,13245.748660869551,13245.748660869551,13245.748660869558,13245.748660869551,13245.748660869551,13245.748660869544,13245.748660869536,13245.748660869536,13245.748660869536,7427.4529706344583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":1533847.1116818786},{"$f":"SUM(E493:CI493)","v":1533847.1116818797},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":88.158394661222161},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":943.09939908987326},2443.7005823531235,4488.9444032848705,7039.6927890177949,8642.8281797345498,8824.055635936862,8824.0595477560873,8824.0754252598563,8824.054317925571,8824.0703175336748,8824.1204642014272,8824.0872582674619,8824.0925049621364,8896.7951240630573,15396.154041770616,24745.654117763559,37339.303870792835,54737.143467585076,67940.925800347468,74688.007065510377,74688.007065510392,74688.007065510392,74688.007065510392,74688.007065510392,74688.007065510406,74688.007065510392,74688.007065510392,74688.007065510392,74688.007065510392,74688.007065510406,74688.007065510421,74688.007065510421,72810.715243616476,64842.3028596191,53981.462549971046,38983.466476896298,21562.604087200463,7427.4529706344583,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":88.158394661222161},{"$f":"SUM(F498:F518)","v":943.09939908987326},2443.7005823531235,4488.9444032848705,7039.6927890177949,8642.8281797345498,8824.055635936862,8824.0595477560892,8824.0754252598563,8824.0543179255692,8824.0703175336748,8824.1204642014272,8824.0872582674619,8824.0925049621364,8896.7951240630555,15396.15404177062,24745.654117763559,37339.303870792843,54737.143467585076,67940.925800347468,74688.007065510377,74688.007065510392,74688.007065510392,74688.007065510392,74688.007065510392,74688.007065510406,74688.007065510406,74688.007065510377,74688.007065510377,74688.007065510392,74688.007065510392,74688.007065510406,74688.007065510406,72810.715243616476,64842.3028596191,53981.462549971038,38983.466476896298,21562.604087200463,7427.4529706344583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":88.158394661222161},{"$f":"+F395","v":321.82533166122175},464.02004866122195,464.02137166122225,464.02137166122225,464.02401766122205,464.0226946612222,464.0226946612222,464.02666366122276,464.02401766122205,464.02534066122234,464.02666366122253,464.02666366122253,464.02798666122283,536.72683666122225,3203.7413686612244,3203.7413686612244,3203.7413686612244,3203.7413686612244,3203.7413686612244,3203.7413686612244,3203.7413686612244,3203.7413686612244,3203.7413686612226,3203.7413686612208,3203.7413686612226,3203.7413686612226,3203.7413686612208,3203.7413686612208,3203.7413686612208,3203.7413686612208,3203.7413686612208,3203.7413686612226,1326.4495467672868,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":621.27406742865151},1465.3662176549415,1711.7138724599754,1711.7138724599754,1711.7178367297897,1711.715193883249,1711.712551036705,1711.724443846148,1711.7085867668907,1711.7257652694211,1711.7204795763337,1711.7284081159623,1711.7350152323193,1711.7244438461471,5544.0792158802378,11932.53305733106,11932.533057331068,11932.533057331068,11932.533057331068,11932.533057331075,11932.533057331082,11932.533057331082,11932.533057331082,11932.533057331089,11932.533057331089,11932.533057331082,11932.533057331082,11932.533057331082,11932.533057331082,11932.533057331089,11932.533057331089,11932.533057331097,11932.533057331089,5290.5702201010026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},514.31431603696024,1260.429953408684,1517.5701941533493,1517.5741363694069,1517.5741363694051,1517.5807067294982,1517.5807067294982,1517.5807067294982,1517.5833348735359,1517.5885911616115,1517.5885911616115,1517.5833348735368,1517.5938474496847,1517.5885911616124,4478.5318796595093,10564.075613996407,10564.075613996414,10564.075613996414,10564.075613996418,10564.075613996418,10564.075613996421,10564.075613996421,10564.075613996421,10564.075613996418,10564.075613996418,10564.075613996418,10564.075613996418,10564.075613996421,10564.075613996425,10564.075613996425,10564.075613996436,10564.075613996436,10564.075613996436,4993.8055244493953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,1052.7792057549887,2389.0485039520954,2890.1670694974646,2890.1670694974646,2890.1657673699483,2890.1670694974664,2890.1644652424375,2890.1657673699483,2890.1631631149212,2890.1657673699501,2890.1657673699501,2890.163163114923,2890.1644652424357,2890.1670694974682,9398.3618520802811,20091.076220351191,20091.076220351191,20091.076220351191,20091.076220351199,20091.076220351199,20091.076220351199,20091.076220351191,20091.076220351199,20091.076220351199,20091.076220351199,20091.076220351199,20091.076220351199,20091.076220351199,20091.076220351199,20091.076220351199,20091.076220351199,20091.076220351199,20091.076220351199,10086.885671725846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,957.33884679115249,2059.3451194766672,2240.576541525521,2240.5778279587148,2240.576541525521,2240.5765415255219,2240.5701093595471,2240.6215666873377,2240.5778279587157,2240.5804008251062,2240.5868329910791,2240.5804008251062,2240.6807426142977,2240.5919787238581,8945.7172072451758,15650.832144300923,15650.832144300915,15650.832144300915,15650.832144300915,15650.832144300915,15650.832144300915,15650.832144300915,15650.832144300915,15650.832144300915,15650.832144300915,15650.832144300915,15650.832144300915,15650.832144300915,15650.832144300908,15650.832144300915,15650.832144300915,15650.832144300915,15650.832144300915,8316.855426330927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6498.6673957066487,13245.748660869551,13245.748660869551,13245.748660869551,13245.748660869551,13245.748660869551,13245.748660869558,13245.748660869558,13245.748660869551,13245.748660869551,13245.748660869551,13245.748660869551,13245.748660869558,13245.748660869551,13245.748660869551,13245.748660869544,13245.748660869536,13245.748660869536,13245.748660869536,7427.4529706344583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"378","index":16,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":121321.6176690001}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":121321.61766900006},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":121321.61766900001}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2145101.0500000003},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1488427.9700000002},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.3000000000000002E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":480617.46999999991},{"$f":"IFERROR(+B11/$B$32,0)","v":0.22291956445382402},{"$f":"+C11*$D$8","v":478184.99177544063},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":15780.104728589542},{"$f":"+F11*E11","v":331382.19930038037},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":146802.79247506027},{"$f":"+$E$8*J11","v":147513.89785000042},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":9.9107179402171799E-2}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":34481.589999999997},{"$f":"IFERROR(+B12/$B$32,0)","v":1.5993220189177339E-2},{"$f":"+C12*$D$8","v":34307.073420685512},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":1132.133422882622},{"$f":"+F12*E12","v":22642.668457652439},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":11664.404963033074},{"$f":"+$E$8*J12","v":11720.906756526549},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":7.8746885927751999E-3}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":39678.33},1.8403567481338333E-2,39477.511927964719,{"$f":"2018-A13","v":19},1302.7578936228358,24752.399978833881,14725.111949130838,14796.439653986323,9.9409846846578147E-3]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":20786.5},9.6411758118559732E-3,20681.296357246854,18,682.48277978914621,12284.690036204633,8396.6063210422217,8437.279061563584,5.6685840575567675E-3]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":21646.399999999998},1.0040013859656947E-2,21536.844272364673,17,710.71586098803425,12082.169636796581,9454.6746355680916,9500.4726060174944,6.3828904035023561E-3]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":21629.98},1.0032397949964085E-2,21520.50737648581,16,710.17674342403177,11362.827894784508,10157.679481701301,10206.882772419249,6.8574919164003934E-3]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":168110.48},7.7972852259663605E-2,167259.64725369928,15,5519.5683593720769,82793.525390581155,84466.121863118125,84875.271527402729,5.7023432264177831E-2]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":63270.95},2.9346275358196363E-2,62950.726084456153,14,2077.373960787053,29083.235451018743,33867.49063343741,34031.543061999102,2.2864084623456182E-2]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":31705.670000000002},1.4705695461125615E-2,31545.202774640795,13,1040.9916915631463,13532.891990320903,18012.310784319892,18099.56151571179,1.2160186371472035E-2]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":26091.94},1.2101940240656067E-2,25959.884717268586,12,856.67619566986332,10280.11434803836,15679.770369230226,15755.722391663865,1.0585478578223615E-2]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":9565.5999999999985},4.4367080242411891E-3,9517.1870413432007,10,314.06717236432564,3140.6717236432564,6376.5153176999447,6407.402838566245,4.3048121694234517E-3]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7799.1200000000008},3.6173808528497903E-3,7759.6474656979817,9,256.06836636803342,2304.6152973123008,5455.032168385681,5481.4560710241094,3.6827150399653592E-3]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":9257.2099999999991},4.2936708506613056E-3,9210.357850107961,8,303.94180905356274,2431.5344724285019,6778.8233776794586,6811.6596586409169,4.5764120239160221E-3]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":51321.99},2.3804119433493573E-2,51062.241591112477,7,1685.0539725067117,11795.377807546982,39266.863783565495,39457.070505268552,2.6509224027326327E-2]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":53374.739999999991},2.4756224099877391E-2,53104.602310682305,6,1752.4518762525161,10514.711257515097,42589.891053167208,42796.194352548708,2.875261364011367E-2]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":51252.23},2.3771763412776519E-2,50992.834657098501,5,1682.7635436842506,8413.8177184212527,42579.016938677247,42785.267564392729,2.874527247992573E-2]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":201738.24999999997},9.357005442119419E-2,200717.22198746083,4,6623.6683255862072,26494.673302344829,174222.54868511599,175066.47398597022,0.11761837153998805]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":295849.90000000002},0.13722083562985635,294352.55859148229,3,9713.6344335189151,29140.903300556747,265211.65529092553,266496.32726749015,0.17904549809520856]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":23496.61},1.0898176604652692E-2,23377.690077725925,2,771.46377256495555,1542.9275451299111,21834.762532596014,21940.529028830126,1.4740739539334325E-2]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":544338.00000000012},0.25247436360493869,541583.0224670358,1,17872.239741412181,17872.239741412181,523710.78272562363,526247.61152997741,0.35355934055040455]
["Total",{"$f":"SUM(B11:B31)","v":2156012.96},null,{"$f":"SUM(D11:D31)","v":2145101.0499999998},null,{"$f":"SUM(F11:F31)","v":70788.334650000004},{"$f":"SUM(G11:G31)","v":663848.19465092255},{"$f":"SUM(H11:H31)","v":1481252.8553490776},{"$f":"SUM(I11:I31)","v":1488427.9700000002}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":147513.89785000042},null,{"$f":"+$F11","v":15780.104728589542},{"$f":"+$F11","v":15780.104728589542},15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,{"$f":"+$F11","v":15780.104728589542},15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542,15780.104728589542]
[1998,null,{"$f":"+I12","v":11720.906756526549},null,{"$f":"+$F12","v":1132.133422882622},1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622,1132.133422882622]
[1999,null,14796.439653986323,null,{"$f":"+$F13","v":1302.7578936228358},1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358,1302.7578936228358]
[{"$f":"A40+1","v":2000},null,8437.279061563584,null,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621,682.48277978914621]
[{"$f":"A41+1","v":2001},null,9500.4726060174944,null,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425,710.71586098803425]
[2002,null,10206.882772419249,null,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177,710.17674342403177]
[2003,null,84875.271527402729,null,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,{"$f":"+$F17","v":5519.5683593720769},5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769,5519.5683593720769]
[2004,null,34031.543061999102,null,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,{"$f":"+$F18","v":2077.373960787053},2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053,2077.373960787053]
[2005,null,18099.56151571179,null,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463,1040.9916915631463]
[2006,null,15755.722391663865,null,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332,856.67619566986332]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,6407.402838566245,null,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564,314.06717236432564]
[2009,null,5481.4560710241094,null,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,{"$f":"+$F23","v":256.06836636803342},256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342,256.06836636803342]
[2010,null,6811.6596586409169,null,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274,303.94180905356274]
[{"$f":"A51+1","v":2011},null,39457.070505268552,null,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,{"$f":"+$F25","v":1685.0539725067117},1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117,1685.0539725067117]
[2012,null,42796.194352548708,null,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,{"$f":"+$F26","v":1752.4518762525161},1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161,1752.4518762525161]
[2013,null,42785.267564392729,null,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506,1682.7635436842506]
[2014,null,175066.47398597022,null,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,{"$f":"+$F28","v":6623.6683255862072},6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072,6623.6683255862072]
[2015,null,266496.32726749015,null,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151,9713.6344335189151]
[2016,null,21940.529028830126,null,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555,771.46377256495555]
[2017,null,526247.61152997741,null,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181,17872.239741412181]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":1488427.9700000002},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":70788.334650000004},70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,{"$f":"SUM(BQ38:BQ58)","v":70788.334650000004},70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004,70788.334650000004]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0.18000000000006366},{"$f":"C67-SUM(E67:AY67)","v":0.18000000000006366},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":769.2899999999936},{"$f":"C68-SUM(E68:AY68)","v":-6.3664629124104977E-12},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":769.29},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2955.7199999999989},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1769.62},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1186.0999999999999},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2315.2400000000007},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":927.18},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":927.08},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":460.98},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3015.5100000000007},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":901.41},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":901.25},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":901.41},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":311.44},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3290.6399999999994},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":675},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":675},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":675.01},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":675},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":590.63},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":20625.780000000006},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3750.14},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3750.14},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3750.14},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3750.14},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3750.15},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875.07},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":9020.0699999999979},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1411.56},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1411.56},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1411.55},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1411.55},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1411.54},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1411.55},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":550.76},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":5158.9599999999991},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1872.17},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1872.18},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1414.61},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":5524.489999999998},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1448.2},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1448.2},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1448.2},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1179.8900000000001},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2375.06},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":453.61},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":453.63},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":453.59},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":453.63},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":453.59},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":107.01},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1542.0200000000004},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":230.28},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":230.26},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":230.28},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":230.24},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":230.27},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":230.25},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":160.44},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":657.07999999999981},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":86.18},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":86.17},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":86.18},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":86.17},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":86.17},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":86.18},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":86.17},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":53.86},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":17698.759999999998},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1327.42},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1229.3},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1190},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1190},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1190},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1190.01},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1190.01},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1190.01},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1190.01},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1190},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1190},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1190.01},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1190},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1190},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":861.99},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":18284.3},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1371.32},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1268.49},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1173.5899999999999},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1142.92},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1142.92},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1142.92},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1142.92},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1142.92},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1142.93},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1142.92},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1142.93},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1142.9100000000001},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1142.9000000000001},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1142.93},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1142.8900000000001},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":755.89},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":78226.91},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5867.04},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5427},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5019.9799999999996},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4643.46},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4498.21},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4498.2},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4498.2},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4498.21},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4498.1899999999996},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4498.22},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4498.18},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4498.2},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4498.21},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4498.1899999999996},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4498.21},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4498.17},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3291.04},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":124446.79999999999},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9333.51},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8633.51},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7985.99},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7387.03},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6841.64},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6595.33},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6595.33},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6595.34},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6595.33},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6595.34},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6595.33},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6595.33},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6595.34},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6595.33},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6595.34},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6595.34},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6595.33},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5121.1099999999997},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":10459.66},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":784.47},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":725.63},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":671.22},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":620.88},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":574.30999999999995},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":531.24},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":524.15},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":524.15},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":524.16},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":524.15},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":524.16},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":524.15},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":524.15},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":524.16},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":524.15},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":524.16},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":524.14},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":524.15},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":262.08},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":265042.47000000003},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19878.189999999999},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18387.330000000002},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17008.28},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15732.65},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14552.7},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13461.25},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12451.66},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12285.63},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12285.63},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12285.64},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12285.63},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12285.64},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12285.63},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12285.63},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12285.64},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12285.63},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12285.64},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12285.63},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12285.62},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6142.82},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":571408.93999999994},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":52856.59},{"$f":"SUM(F67:F88)","v":48612.83},{"$f":"SUM(G67:G88)","v":43881.01},38815,35322.130000000005,31129.01,27199.64,26290.12,26236.25,26236.269999999997,26236.23,26236.239999999998,26236.23,26236.239999999998,25908.22,24659.190000000002,22696.149999999998,17930.89,12547.7,6142.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":147513.71785000042},"     Begin Cumulative Difference",{"$f":"+$C94","v":147513.71785000042},{"$f":"+E96","v":131733.61312141089},{"$f":"+F96","v":115953.50839282134},100173.4036642318,84393.298935642248,68613.1942070527,52833.08947846316,37052.98474987362,21272.88002128408,5492.7752926945377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":-15780.104728589542},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":-15780.104728589542},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":-15780.104728589542},-15780.104728589542,-15780.104728589542,-15780.104728589542,-15780.104728589542,-15780.104728589542,-15780.104728589542,-15780.104728589542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":131733.61312141089},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":115953.50839282134},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":100173.4036642318},84393.298935642248,68613.1942070527,52833.08947846316,37052.98474987362,21272.88002128408,5492.7752926945377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":-15780.104728589542},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":-15780.104728589542},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":-15780.104728589542},-15780.104728589542,-15780.104728589542,-15780.104728589542,-15780.104728589542,-15780.104728589542,-15780.104728589542,-5492.7752926945377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0.38574999999999998},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0.38574999999999998},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0.38575000000000004},0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000004,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":-3999.4675434610194},{"$f":"IF(F94=0,0,F97*$C99)","v":-3999.4675434610194},{"$f":"IF(G94=0,0,G97*$C99)","v":-3999.4675434610194},-3999.4675434610194,-3999.4675434610194,-3999.4675434610194,-3999.4675434610194,-3999.4675434610194,-3999.4675434610194,-1392.1438979334307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":-6087.1753990534153},{"$f":"+F97*F98","v":-6087.1753990534153},{"$f":"+G97*G98","v":-6087.1753990534162},-6087.1753990534171,-6087.1753990534171,-6087.175399053418,-6087.175399053418,-6087.1753990534171,-6087.1753990534162,-2118.8380691569182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":56903.41666063766},"     Begin Cumulative DFIT",{"$f":"+C101","v":56903.41666063766},{"$f":"+E102","v":50816.241261584248},{"$f":"+F102","v":44729.065862530835},38641.890463477423,32554.715064424006,26467.53966537059,20380.36426631717,14293.188867263752,8206.0134682103344,2118.8380691569182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":50816.241261584248},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":44729.065862530835},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":38641.890463477423},32554.715064424006,26467.53966537059,20380.36426631717,14293.188867263752,8206.0134682103344,2118.8380691569182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0.38574999999999998},{"$f":"IF(F94=0,0,+F101/F94)","v":0.38574999999999998},{"$f":"IF(G94=0,0,+G101/G94)","v":0.38575000000000004},0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000004,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0.38574999999999998},{"$f":"IF(F96=0,0,+F102/F96)","v":0.38575000000000004},{"$f":"IF(G96=0,0,+G102/G96)","v":0.38575000000000009},0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000004,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":56903.41666063766},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":50816.241261584248},{"$f":"+E105+F100","v":44729.065862530835},{"$f":"+F105+G100","v":38641.890463477423},32554.715064424006,26467.53966537059,20380.36426631717,14293.188867263752,8206.0134682103344,2118.8380691569182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":37387.351789082612},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":33387.884245621593},{"$f":"IF(F99<>0,+E106+F99,0)","v":29388.416702160575},{"$f":"IF(G99<>0,+F106+G99,0)","v":25388.949158699557},21389.481615238539,17390.014071777521,13390.546528316501,9391.0789848554814,5391.6114413944615,1392.1438979334421,1.1368683772161603E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":19516.064871555049},{"$f":"+E109","v":17428.357015962654},{"$f":"+F109","v":15340.649160370258},13252.941304777862,11165.233449185464,9077.5255935930654,6989.8177380006673,4902.1098824082692,2814.4020268158715,726.69417122347477,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,{"$f":"+BR109","v":-1.2732925824820995E-11},-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":2087.7078555923958},{"$f":"+F99-F100","v":2087.7078555923958},2087.7078555923968,2087.7078555923977,2087.7078555923977,2087.7078555923986,2087.7078555923986,2087.7078555923977,2087.7078555923968,726.6941712234875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":19516.064871555049},"     End Excess Deferred",{"$f":"+E107-E108","v":17428.357015962654},{"$f":"+F107-F108","v":15340.649160370258},13252.941304777862,11165.233449185464,9077.5255935930654,6989.8177380006673,4902.1098824082692,2814.4020268158715,726.69417122347477,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,{"$f":"+BR107-BR108","v":-1.2732925824820995E-11},-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":19516.064871555063},{"$f":"+E99-E100","v":2087.7078555923958},{"$f":"+F99-F100","v":2087.7078555923958},{"$f":"+G99-G100","v":2087.7078555923968},2087.7078555923977,2087.7078555923977,2087.7078555923986,2087.7078555923986,2087.7078555923977,2087.7078555923968,726.6941712234875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":10951.616756526555},"     Begin Cumulative Difference",{"$f":"+$C113","v":10951.616756526555},{"$f":"+E115","v":10588.773333643932},{"$f":"+F115","v":9456.6399107613106},8324.5064878786889,7192.3730649960671,6060.2396421134454,4928.1062192308236,3795.9727963482019,2663.8393734655801,1531.7059505829582,399.5725277003362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":-362.84342288262201},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":-1132.133422882622},-1132.133422882622,-1132.133422882622,-1132.133422882622,-1132.133422882622,-1132.133422882622,-1132.133422882622,-1132.133422882622,-1132.133422882622,-1132.133422882622,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":10588.773333643932},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":9456.6399107613106},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":8324.5064878786889},7192.3730649960671,6060.2396421134454,4928.1062192308236,3795.9727963482019,2663.8393734655801,1531.7059505829582,399.5725277003362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":-362.84342288262201},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":-1132.133422882622},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":-1132.133422882622},-1132.133422882622,-1132.133422882622,-1132.133422882622,-1132.133422882622,-1132.133422882622,-1132.133422882622,-1132.133422882622,-399.5725277003362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0.38574999999999998},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0.38575000000000004},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":-91.962665529600557},{"$f":"IF(F113=0,0,F116*$C118)","v":-286.93921602960057},{"$f":"IF(G113=0,0,G116*$C118)","v":-286.93921602960057},-286.93921602960057,-286.93921602960057,-286.93921602960057,-286.93921602960057,-286.93921602960057,-286.93921602960057,-286.93921602960057,-101.27165714565021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":-139.96685037697142},{"$f":"+F116*F117","v":-436.72046787697144},{"$f":"+G116*G117","v":-436.72046787697144},-436.72046787697144,-436.72046787697155,-436.72046787697144,-436.72046787697138,-436.72046787697138,-436.72046787697138,-436.72046787697138,-154.13510256040468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":4224.5861638301185},"     Begin Cumulative DFIT",{"$f":"+C120","v":4224.5861638301185},{"$f":"+E121","v":4084.6193134531472},{"$f":"+F121","v":3647.898845576176},3211.1783776992047,2774.4579098222334,2337.7374419452617,1901.0169740682902,1464.2965061913187,1027.5760383143474,590.85557043737606,154.13510256040468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":4084.6193134531472},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":3647.898845576176},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":3211.1783776992047},2774.4579098222334,2337.7374419452617,1901.0169740682902,1464.2965061913187,1027.5760383143474,590.85557043737606,154.13510256040468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0.38574999999999998},{"$f":"IF(F113=0,0,+F120/F113)","v":0.38575000000000004},{"$f":"IF(G113=0,0,+G120/G113)","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0.38575000000000004},{"$f":"IF(F115=0,0,+F121/F115)","v":0.38575000000000004},{"$f":"IF(G115=0,0,+G121/G115)","v":0.38575000000000004},0.38575000000000009,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":4224.5861638301185},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":4084.6193134531472},{"$f":"+E124+F119","v":3647.898845576176},{"$f":"+F124+G119","v":3211.1783776992047},2774.4579098222334,2337.7374419452617,1901.0169740682902,1464.2965061913187,1027.5760383143474,590.85557043737606,154.13510256040468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":2775.6872669416553},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":2683.7246014120547},{"$f":"IF(F118<>0,+E125+F118,0)","v":2396.785385382454},{"$f":"IF(G118<>0,+F125+G118,0)","v":2109.8461693528534},1822.9069533232528,1535.9677372936521,1249.0285212640515,962.08930523445088,675.15008920485025,388.21087317524967,101.2716571456491,-1.1084466677857563E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":48.004184847370865},{"$f":"+F118-F119","v":149.78125184737087},149.78125184737087,149.78125184737087,149.78125184737098,149.78125184737087,149.78125184737081,149.78125184737081,149.78125184737081,149.78125184737081,52.863445414754466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":1448.8988968884632},{"$f":"+E118-E119","v":48.004184847370865},{"$f":"+F118-F119","v":149.78125184737087},{"$f":"+G118-G119","v":149.78125184737087},149.78125184737087,149.78125184737098,149.78125184737087,149.78125184737081,149.78125184737081,149.78125184737081,149.78125184737081,52.863445414754466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":11840.719653986323},"     Begin Cumulative Difference",{"$f":"+$C132","v":11840.719653986323},{"$f":"+E134","v":12307.581760363488},{"$f":"+F134","v":12190.923866740652},10888.165973117815,9585.4080794949787,8282.6501858721422,6979.8922922493066,5677.134398626471,4374.3765050036354,3071.6186113807998,1768.860717757964,466.10282413512823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0.25345000000000001},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0.38073147906905513},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0.38073147906905519},0.38073147906905519,0.38073147906905519,0.38073147906905519,0.38073147906905513,0.38073147906905508,0.38073147906905513,0.38073147906905508,0.38073147906905508,0.38073147906905508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":4567.5576065252244},"     Begin Cumulative DFIT",{"$f":"+C139","v":4567.5576065252244},{"$f":"+E140","v":4685.8838073865163},{"$f":"+F140","v":4641.4684750024135},4145.4675352945042,3649.4665955865948,3153.4656558786855,2657.4647161707762,2161.4637764628669,1665.4628367549581,1169.461897047049,673.46095733914001,177.46001763123104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0.38073147906905513},{"$f":"IF(F134=0,0,+F140/F134)","v":0.38073147906905519},{"$f":"IF(G134=0,0,+G140/G134)","v":0.38073147906905519},0.38073147906905519,0.38073147906905519,0.38073147906905513,0.38073147906905508,0.38073147906905513,0.38073147906905508,0.38073147906905508,0.38073147906905508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":4567.5576065252244},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":4685.8838073865163},{"$f":"+E143+F138","v":4641.4684750024135},{"$f":"+F143+G138","v":4145.4675352945042},3649.4665955865948,3153.4656558786855,2657.4647161707762,2161.4637764628669,1665.4628367549581,1169.461897047049,673.46095733914001,177.46001763123104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":14.848389245395044},165.81695156920136,165.81695156920136,165.81695156920136,165.81695156920136,165.81695156920131,165.81695156920119,165.81695156920131,165.81695156920119,165.81695156920119,59.326256854182787,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":244.69722021085374},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":244.59722021085383},-221.50277978914619,-682.48277978914621,-682.48277978914621,-682.48277978914621,-682.48277978914621,-682.48277978914621,-682.48277978914621,-682.48277978914621,-682.48277978914621,-682.48277978914621,-682.48277978914621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0.25345000000000001},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0.25345000000000001},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0.37595868415602496},0.37595868415602496,0.37595868415602496,0.37595868415602501,0.37595868415602507,0.37595868415602501,0.37595868415602501,0.37595868415602501,0.37595868415602501,0.37595868415602501,0.37595868415602496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":2423.5950784605934},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":2485.5882439230345},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":2402.3123502966055},2145.7270224479321,1889.1416945992585,1632.5563667505849,1375.9710389019112,1119.3857110532376,862.80038320456401,606.2150553558904,349.62972750721678,93.044399658543171,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":2361.5765679981523},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":2423.5950784605934},{"$f":"+E162+F157","v":2485.5882439230345},{"$f":"+F162+G157","v":2402.3123502966055},2145.7270224479321,1889.1416945992585,1632.5563667505849,1375.9710389019112,1119.3857110532376,862.80038320456401,606.2150553558904,349.62972750721678,93.044399658543171,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},27.136014088870063,83.610067311114449,83.610067311114449,83.610067311114506,83.610067311114506,83.610067311114506,83.610067311114506,83.610067311114506,83.610067311114506,83.610067311114506,30.319147955962301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":809.94576784486208},"     End Excess Deferred",{"$f":"+E164-E165","v":809.94576784486208},{"$f":"+F164-F165","v":809.94576784486208},782.80975375599201,699.19968644487756,615.58961913376311,531.97955182264855,448.36948451153404,364.75941720041953,281.14934988930503,197.53928257819052,113.92921526707602,30.319147955961512,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,{"$f":"+BR164-BR165","v":-7.8870243669371121E-13},-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13,-7.8870243669371121E-13]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":190.69413901196572},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":190.53413901196575},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":190.69413901196572},-399.27586098803425,-710.71586098803425,-710.71586098803425,-710.71586098803425,-710.71586098803425,-710.71586098803425,-710.71586098803425,-710.71586098803425,-710.71586098803425,-710.71586098803425,-261.16641317304789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":48.33142953258271},{"$f":"+F173*F174","v":48.290877532582719},{"$f":"+G173*G174","v":48.33142953258271},{"$f":"+H173*H174","v":-149.73954755954401},-266.53820545121647,-266.53820545121647,-266.53820545121647,-266.53820545121647,-266.53820545121647,-266.53820545121647,-266.53820545121647,-266.53820545121641,-266.53820545121641,-97.944665248503725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0.38574999999999998},{"$f":"IF(F170=0,0,+F177/F170)","v":0.38197077114583999},{"$f":"IF(G170=0,0,+G177/G170)","v":0.37840436949913642},0.37502779954942356,0.37502779954942356,0.3750277995494235,0.3750277995494235,0.3750277995494235,0.3750277995494235,0.3750277995494235,0.3750277995494235,0.37502779954942345,0.37502779954942345,0.3750277995494235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":2501.5743252712482},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":2549.9057548038309},{"$f":"+E181+F176","v":2598.1966323364136},{"$f":"+F181+G176","v":2646.5280618689962},2496.7885143094522,2230.2503088582357,1963.7121034070192,1697.1738979558027,1430.6356925045861,1164.0974870533696,897.55928160215308,631.02107615093655,364.48287069972014,97.944665248503725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":857.96055277611435},"     End Excess Deferred",{"$f":"+E183-E184","v":857.96055277611435},{"$f":"+F183-F184","v":857.96055277611435},857.96055277611435,809.41747218398768,723.01020170018853,636.60293121638938,550.19566073259023,463.78839024879107,377.38111976499192,290.97384928119277,204.56657879739359,118.15930831359447,31.752037829795341,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,{"$f":"+BR183-BR184","v":6.1106675275368616E-13},6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":857.9605527761139},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},48.543080592126728,86.407270483799181,86.407270483799181,86.407270483799181,86.407270483799181,86.407270483799181,86.407270483799181,86.407270483799181,86.407270483799124,86.407270483799124,31.75203782979473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":6916.2427724192494},"     Begin Cumulative Difference",{"$f":"+$C189","v":6916.2427724192494},{"$f":"+E191","v":6881.0660289952175},{"$f":"+F191","v":6845.8892855711856},6810.7225421471539,6775.5457987231221,6655.9990552990903,5945.8223118750584,5235.6455684510265,4525.4688250269946,3815.2920816029628,3105.1153381789309,2394.938594754899,1684.7618513308671,974.58510790683533,264.40836448280356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":-35.17674342403177},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":-35.17674342403177},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":-35.166743424031779},-35.17674342403177,-119.54674342403177,-710.17674342403177,-710.17674342403177,-710.17674342403177,-710.17674342403177,-710.17674342403177,-710.17674342403177,-710.17674342403177,-710.17674342403177,-710.17674342403177,-264.40836448280356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":2667.9406494607251},"     Begin Cumulative DFIT",{"$f":"+C196","v":2667.9406494607251},{"$f":"+E197","v":2654.371220684905},{"$f":"+F197","v":2640.8017919090848},2627.2362206332646,2613.6667918574444,2567.5516355816239,2293.6009568058039,2019.6502780299836,1745.6995992541633,1471.7489204783431,1197.7982417025228,923.84756292670249,649.89688415088222,375.94620537506188,101.99552659924154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0.38574999999999998},{"$f":"IF(F191=0,0,+F197/F191)","v":0.38574999999999998},{"$f":"IF(G191=0,0,+G197/G191)","v":0.38574999999999998},0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":915.0189187910662},{"$f":"+E204","v":910.36503563606675},{"$f":"+F204","v":905.7111524810673},901.05859232606792,896.40470917106848,880.58867501606903,786.63229186106969,692.67590870607023,598.71952555107077,504.76314239607132,410.80675924107186,316.8503760860724,222.89399293107292,128.93760977607343,34.981226621073944,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,{"$f":"+BR204","v":-1.0373923942097463E-12},-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12,-1.0373923942097463E-12]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":64249.491527402723},"     Begin Cumulative Difference",{"$f":"+$C208","v":64249.491527402723},{"$f":"+E210","v":62480.063168030647},{"$f":"+F210","v":60710.634808658571},58941.206449286496,57171.77808991442,55402.359730542346,51757.861371170271,46238.293011798196,40718.724652426121,35199.156293054046,29679.587933681971,24160.019574309896,18640.451214937821,13120.882855565744,7601.3144961936669,2081.74613682159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":-1769.428359372077},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":-1769.428359372077},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":-1769.428359372077},-1769.428359372077,-1769.4183593720768,-3644.4983593720772,-5519.5683593720769,-5519.5683593720769,-5519.5683593720769,-5519.5683593720769,-5519.5683593720769,-5519.5683593720769,-5519.5683593720769,-5519.5683593720769,-5519.5683593720769,-5519.5683593720769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0.38574999999999998},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0.38574999999999998},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999987,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":24784.241356695598},"     Begin Cumulative DFIT",{"$f":"+C215","v":24784.241356695598},{"$f":"+E216","v":24101.684367067821},{"$f":"+F216","v":23419.127377440043},22736.570387812266,22054.013398184488,21371.460266056711,19965.59502392893,17836.421529301151,15707.248034673372,13578.074540045594,11448.901045417817,9319.7275507900395,7190.554056162262,5061.3805615344845,2932.2070669067061,803.0335722789282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":24784.241356695598},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":24101.684367067821},{"$f":"+E219+F214","v":23419.127377440043},{"$f":"+F219+G214","v":22736.570387812266},22054.013398184488,21371.460266056711,19965.59502392893,17836.421529301151,15707.248034673372,13578.074540045594,11448.901045417817,9319.7275507900395,7190.554056162262,5061.3805615344845,2932.2070669067061,803.0335722789282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":234.09537194492572},{"$f":"+F213-F214","v":234.09537194492572},234.09537194492572,234.09537194492572,234.09404894492582,482.16713294492581,730.23889394492539,730.23889394492539,730.23889394492494,730.23889394492494,730.23889394492494,730.23889394492494,730.23889394492494,730.23889394492539,730.23889394492494,275.4150139014962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":24345.659101212048},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":23679.845140424994},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":23014.021179637941},22348.197218850888,21682.363258063837,21016.539297276784,19489.92533648973,17412.551375702678,15335.177414915626,13257.803454128574,11180.429493341522,9103.0555325544701,7025.6815717674172,4948.3076109803642,2870.9336501933112,793.55968940625826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":-168.75054836147859},{"$f":"IF(F227=0,0,F230*$C232)","v":-168.75054836147859},{"$f":"IF(G227=0,0,G230*$C232)","v":-168.75308286147859},-168.75308286147859,-168.75561736147858,-168.75308286147859,-386.92030836147859,-526.5104303614786,-526.5104303614786,-526.5104303614786,-526.5104303614786,-526.5104303614786,-526.5104303614786,-526.5104303614786,-526.5104303614786,-526.5104303614786,-201.12770328001616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":-256.83773537360571},{"$f":"+F230*F231","v":-256.83773537360571},{"$f":"+G230*G231","v":-256.84159287360575},-256.8415928736058,-256.84545037360584,-256.84159287360575,-588.89133537360578,-801.34700537360584,-801.34700537360584,-801.34700537360584,-801.34700537360595,-801.34700537360573,-801.34700537360573,-801.34700537360584,-801.34700537360573,-801.34700537360584,-306.1156501884642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0.38575000000000004},{"$f":"IF(F229=0,0,+F235/F229)","v":0.38575000000000009},{"$f":"IF(G229=0,0,+G235/G229)","v":0.38575000000000015},0.3857500000000002,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":9648.175733666154},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":9391.3379982925489},{"$f":"+E238+F233","v":9134.5002629189439},{"$f":"+F238+G233","v":8877.658670045339},8620.8170771717341,8363.9716267981275,8107.1300339245217,7518.2386985509156,6716.8916931773101,5915.5446878037046,5114.1976824300991,4312.8506770564927,3511.5036716828872,2710.1566663092817,1908.8096609356758,1107.46265556207,306.1156501884642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":3309.0178861024815},"     End Excess Deferred",{"$f":"+E240-E241","v":3220.9306990903542},{"$f":"+F240-F241","v":3132.8435120782269},3044.7550020660997,2956.6664920539724,2868.5766590418452,2780.488149029718,2578.5171220175907,2303.6805470054633,2028.843971993336,1754.0073969812088,1479.1708219690813,1204.3342469569543,929.49767194482718,654.66109693269993,379.82452192057281,104.98794690844556,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,{"$f":"+BR240-BR241","v":-2.4726887204451486E-12},-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12,-2.4726887204451486E-12]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":831.17830843685374},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":831.18830843685373},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":373.61830843685357},-1040.9916915631463,-1040.9916915631463,-1040.9916915631463,-1040.9916915631463,-1040.9916915631463,-1040.9916915631463,-1040.9916915631463,-1040.9916915631463,-1040.9916915631463,-1040.9916915631463,-1040.9916915631463,-1040.9916915631463,-1040.9916915631463,-1040.9916915631463,-402.70275913830528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":210.6621422733206},{"$f":"+F249*F250","v":210.66467677332059},{"$f":"+G249*G250","v":94.693560273320543},-382.83982994879989,-382.83982994879983,-382.83982994879983,-382.83982994879977,-382.83982994879977,-382.83982994879972,-382.8398299487996,-382.83982994879972,-382.8398299487996,-382.83982994879972,-382.83982994879977,-382.83982994879977,-382.83982994879983,-382.83982994879983,-148.09979472258766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0.38574999999999998},{"$f":"IF(F246=0,0,+F253/F246)","v":0.37776520125863655},{"$f":"IF(G246=0,0,+G253/G246)","v":0.37068928758759456},0.36776453938256709,0.36776453938256704,0.36776453938256704,0.36776453938256698,0.36776453938256698,0.36776453938256692,0.36776453938256687,0.36776453938256692,0.36776453938256687,0.36776453938256692,0.36776453938256698,0.36776453938256698,0.36776453938256704,0.36776453938256704,0.36776453938256698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0.37776520125863655},{"$f":"IF(F248=0,0,+F254/F248)","v":0.37068928758759456},{"$f":"IF(G248=0,0,+G254/G248)","v":0.36776453938256709},0.36776453938256704,0.36776453938256704,0.36776453938256698,0.36776453938256698,0.36776453938256692,0.36776453938256687,0.36776453938256692,0.36776453938256687,0.36776453938256692,0.36776453938256698,0.36776453938256698,0.36776453938256704,0.36776453938256704,0.36776453938256698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":1712.0415805286693},{"$f":"+E261","v":1712.0415805286693},{"$f":"+F261","v":1712.0415805286693},1712.0415805286693,1593.0410948065489,1474.0406090844285,1355.0401233623081,1236.0396376401877,1117.0391519180673,998.03866619594703,879.03818047382686,760.03769475170657,641.03720902958639,522.0367233074661,403.03623758534576,284.03575186322541,165.03526614110501,46.03478041898461,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,{"$f":"+BR261","v":4.2632564145606011E-13},4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13,4.2632564145606011E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":1712.0415805286689},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},119.00048572212046,119.0004857221204,119.0004857221204,119.00048572212035,119.00048572212035,119.00048572212029,119.00048572212017,119.00048572212029,119.00048572212017,119.00048572212029,119.00048572212035,119.00048572212035,119.0004857221204,119.0004857221204,46.034780418984184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":591.52380433013673},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":591.52380433013673},591.52380433013673,323.21380433013678,-856.67619566986332,-856.67619566986332,-856.67619566986332,-856.67619566986332,-856.67619566986332,-856.67619566986332,-856.67619566986332,-856.67619566986332,-856.67619566986332,-856.67619566986332,-856.67619566986332,-856.67619566986332,-856.67619566986332,-856.67619566986332,-856.67619566986332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":591.52380433013673},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":591.52380433013673},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":591.52380433013673},323.21380433013678,-856.67619566986332,-856.67619566986332,-856.67619566986332,-856.67619566986332,-856.67619566986332,-856.67619566986332,-856.67619566986332,-856.67619566986332,-856.67619566986332,-856.67619566986332,-856.67619566986332,-856.67619566986332,-856.67619566986332,-856.67619566986332,-335.55086960632934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":3946.6978950843363},"     Begin Cumulative DFIT",{"$f":"+C272","v":3946.6978950843363},{"$f":"+E273","v":4096.6196032918097},{"$f":"+F273","v":4246.5413114992825},4396.4630197067554,4478.3815584142285,4167.2032473844329,3856.0249363546377,3544.8466253248425,3233.6683142950474,2922.4900032652522,2611.311692235457,2300.1333812056619,1988.9550701758667,1677.7767591460715,1366.5984481162764,1055.4201370864812,744.2418260566858,433.06351502689046,121.88520399709512,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0.37851906936683616},{"$f":"IF(F267=0,0,+F273/F267)","v":0.37203759776163636},{"$f":"IF(G267=0,0,+G273/G267)","v":0.36619480804795296},0.36323912419029547,0.36323912419029541,0.36323912419029541,0.36323912419029541,0.36323912419029541,0.36323912419029541,0.36323912419029541,0.36323912419029541,0.36323912419029541,0.36323912419029541,0.36323912419029541,0.36323912419029547,0.36323912419029547,0.36323912419029547,0.36323912419029553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":1353.5920454171292},{"$f":"+E280","v":1353.5920454171292},{"$f":"+F280","v":1353.5920454171292},1353.5920454171292,1353.5920454171292,1259.5383161798607,1165.4845869425922,1071.4308577053237,977.37712846805528,883.32339923078689,789.26966999351851,695.21594075625012,601.16221151898174,507.10848228171335,413.05475304444496,319.00102380717658,224.94729456990811,130.89356533263964,36.839836095371169,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,{"$f":"+BR280","v":2.2737367544323206E-13},2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,94.05372923726847,94.053729237268413,94.053729237268413,94.053729237268413,94.053729237268413,94.053729237268413,94.053729237268413,94.053729237268413,94.053729237268413,94.053729237268413,94.053729237268413,94.05372923726847,94.05372923726847,94.05372923726847,36.839836095370941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":4171.8856662019198},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":4311.4484938375945},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":4450.9713214732692},4590.5341491089439,4730.0569767446186,4522.9998043802934,4208.932632015968,3894.8654596516426,3580.7982872873172,3266.7311149229918,2952.6639425586663,2638.5967701943409,2324.5295978300155,2010.4624254656899,1696.3952531013642,1382.3280807370386,1068.2609083727129,754.1937360083873,440.12656364406166,126.05939127973602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":35.367129664261668},{"$f":"+F306*F307","v":35.372198664261667},{"$f":"+G306*G307","v":35.362060664261662},35.372198664261667,35.362060664261662,-75.831560820134342,-115.02235643809227,-115.02235643809227,-115.02235643809227,-115.02235643809227,-115.02235643809227,-115.02235643809227,-115.02235643809227,-115.02235643809226,-115.02235643809226,-115.02235643809223,-115.02235643809223,-115.02235643809226,-115.02235643809223,-115.02235643809223,-46.167347344811901,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0.38574999999999998},{"$f":"IF(F303=0,0,+F310/F303)","v":0.38132477899124517},{"$f":"IF(G303=0,0,+G310/G303)","v":0.37718543562095713},0.37330675013644726,0.36966282844521836,0.3662348903649934,0.36623489036499335,0.36623489036499335,0.36623489036499335,0.36623489036499335,0.36623489036499335,0.36623489036499335,0.36623489036499335,0.36623489036499329,0.36623489036499329,0.36623489036499324,0.36623489036499324,0.36623489036499329,0.36623489036499324,0.36623489036499324,0.36623489036499318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":1021.9972924346148},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":1057.3644220988765},{"$f":"IF(F308<>0,+E315+F308,0)","v":1092.7366207631383},{"$f":"IF(G308<>0,+F315+G308,0)","v":1128.0986814273999},1163.4708800916617,1198.8329407559233,1146.3543004201849,1066.7539755844466,987.15365074870829,907.55332591296997,827.95300107723165,748.35267624149333,668.75235140575501,589.15202657001669,509.55170173427837,429.95137689854005,350.35105206280173,270.75072722706341,191.15040239132509,111.55007755558675,31.949752719848419,-6.7501559897209518E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":533.47895754231365},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,23.352920484396002,35.42203160235394,35.42203160235394,35.42203160235394,35.42203160235394,35.42203160235394,35.42203160235394,35.42203160235394,35.422031602353925,35.422031602353925,35.422031602353897,35.422031602353897,35.422031602353925,35.422031602353897,35.422031602353897,14.217594624962807,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":3913.6477046560753},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":3887.8393382880417},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":3862.0509719200081},3836.2226055519745,3810.4242391839412,3784.6058728159078,3688.9775064478745,3432.9091400798411,3176.8407737118077,2920.7724073437744,2664.704040975741,2408.6356746077076,2152.5673082396743,1896.4989418716409,1640.4305755036075,1384.3622091355742,1128.2938427675408,872.22547639950744,616.15711003147408,360.08874366344065,104.02037729540723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":-25.788366368033422},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":-25.808366368033433},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":-25.788366368033422},-25.828366368033414,-25.798366368033413,-25.818366368033423,-95.628366368033426,-256.06836636803342,-256.06836636803342,-256.06836636803342,-256.06836636803342,-256.06836636803342,-256.06836636803342,-256.06836636803342,-256.06836636803342,-256.06836636803342,-256.06836636803342,-256.06836636803342,-256.06836636803342,-256.06836636803342,-256.06836636803342,-104.02037729540723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":-9.9478623264688917},{"$f":"+F325*F326","v":-9.955577326468898},{"$f":"+G325*G326","v":-9.9478623264688935},-9.963292326468892,-9.9517198264688922,-9.959434826468895,-36.888642326468904,-98.778372326468912,-98.778372326468912,-98.778372326468926,-98.778372326468912,-98.778372326468897,-98.778372326468897,-98.778372326468897,-98.778372326468883,-98.778372326468883,-98.778372326468869,-98.778372326468869,-98.778372326468869,-98.778372326468883,-98.778372326468883,-40.125860541703332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0.38575000000000004},{"$f":"IF(F324=0,0,+F330/F324)","v":0.38575000000000004},{"$f":"IF(G324=0,0,+G330/G324)","v":0.38575000000000009},0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":521.18739219648955},{"$f":"+E337","v":517.77559132599879},{"$f":"+F337","v":514.361144455508},510.94934358501717,507.53225071452636,504.11912684403552,500.70335697354471,488.05172410305386,454.17387923256302,420.29603436207219,386.41818949158136,352.54034462109053,318.66249975059969,284.78465488010886,250.90681000961803,217.02896513912722,183.15112026863642,149.27327539814564,115.39543052765485,81.517585657164062,47.639740786673258,13.761895916182453,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,{"$f":"+BR337","v":8.5265128291212022E-14},8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":521.18739219648933},{"$f":"+E327-E328","v":3.4118008704908203},{"$f":"+F327-F328","v":3.4144468704908242},{"$f":"+G327-G328","v":3.411800870490822},3.4170928704908228,3.4131238704908231,3.4157698704908235,12.651632870490833,33.877844870490833,33.877844870490833,33.877844870490847,33.877844870490833,33.877844870490819,33.877844870490819,33.877844870490819,33.877844870490804,33.877844870490804,33.87784487049079,33.87784487049079,33.87784487049079,33.877844870490804,33.877844870490804,13.761895916182368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":-217.76180905356273},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":-217.77180905356272},-217.76180905356273,-217.77180905356272,-217.77180905356272,-217.76180905356273,-217.77180905356272,-250.08180905356272,-303.94180905356274,-303.94180905356274,-303.94180905356274,-303.94180905356274,-303.94180905356274,-303.94180905356274,-303.94180905356274,-303.94180905356274,-303.94180905356274,-303.94180905356274,-303.94180905356274,-303.94180905356274,-303.94180905356274,-303.94180905356274,-303.94180905356274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0.38574999999999998},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0.38574999999999998},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.3857500000000002,0.38575000000000026,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":-84.001617842411818},{"$f":"+F344*F345","v":-84.005475342411813},{"$f":"+G344*G345","v":-84.001617842411818},-84.005475342411813,-84.005475342411813,-84.001617842411832,-84.005475342411813,-96.469057842411814,-117.24555284241184,-117.24555284241185,-117.24555284241185,-117.24555284241185,-117.24555284241185,-117.24555284241187,-117.24555284241187,-117.24555284241187,-117.24555284241188,-117.24555284241191,-117.24555284241191,-117.24555284241191,-117.24555284241188,-117.24555284241191,-48.195550787673454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":2374.1291033207335},"     Begin Cumulative DFIT",{"$f":"+C348","v":2374.1291033207335},{"$f":"+E349","v":2290.1274854783219},{"$f":"+F349","v":2206.1220101359099},2122.1203922934983,2038.1149169510866,1954.1094416086748,1870.107823766263,1786.1023484238513,1689.6332905814395,1572.3877377390277,1455.1421848966158,1337.896632054204,1220.6510792117922,1103.4055263693804,986.15997352696854,868.91442068455672,751.66886784214489,634.42331499973307,517.17776215732113,399.93220931490919,282.68665647249725,165.44110363008537,48.195550787673454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0.38574999999999998},{"$f":"IF(F343=0,0,+F349/F343)","v":0.38574999999999998},{"$f":"IF(G343=0,0,+G349/G343)","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.3857500000000002,0.38575000000000026,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":28.809887337786343},{"$f":"+F346-F347","v":28.811210337786342},28.809887337786343,28.811210337786342,28.811210337786342,28.809887337786357,28.811210337786342,33.085823337786337,40.211501337786359,40.211501337786373,40.211501337786373,40.211501337786373,40.211501337786373,40.211501337786387,40.211501337786387,40.211501337786387,40.211501337786402,40.21150133778643,40.21150133778643,40.21150133778643,40.211501337786402,40.21150133778643,16.529543406893591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":-1685.0539725067117},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":-1685.0539725067117},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":-1685.0539725067117},-1685.0539725067117,-1685.0539725067117,-1685.0539725067117,-1685.0539725067117,-1685.0539725067117,-1685.0539725067117,-1685.0539725067117,-1685.0539725067117,-1685.0539725067117,-1685.0539725067117,-1685.0539725067117,-1685.0539725067117,-1685.0539725067117,-1685.0539725067117,-1685.0539725067117,-1685.0539725067117,-1685.0539725067117,-1685.0539725067117,-1685.0539725067117,-1685.0539725067117,-1685.0539725067117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":-427.07692933182608},{"$f":"IF(F360=0,0,F363*$C365)","v":-427.07692933182608},{"$f":"IF(G360=0,0,G363*$C365)","v":-427.07692933182608},-427.07692933182608,-427.07692933182608,-427.07692933182608,-427.07692933182608,-427.07692933182608,-427.07692933182608,-427.07692933182608,-427.07692933182608,-427.07692933182608,-427.07692933182608,-427.07692933182608,-427.07692933182608,-427.07692933182608,-427.07692933182608,-427.07692933182608,-427.07692933182608,-427.07692933182608,-427.07692933182608,-427.07692933182608,-427.07692933182608,-177.62514492831644,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":14570.555377512879},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":13920.545807618415},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":13270.536237723951},12620.526667829487,11970.517097935022,11320.507528040558,10670.497958146094,10020.48838825163,9370.4788183571654,8720.4692484627012,8070.459678568237,7420.4501086737737,6770.4405387793104,6120.4309688848471,5470.4213989903838,4820.4118290959195,4170.4022592014562,3520.3926893069925,2870.3831194125287,2220.3735495180649,1570.3639796236012,920.35440972913739,270.34483983467362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0.38574999999999998},{"$f":"IF(F360=0,0,+F367/F360)","v":0.38574999999999998},{"$f":"IF(G360=0,0,+G367/G360)","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999982,0.38574999999999976,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":10000.394519560316},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":9573.3175902284893},{"$f":"IF(F365<>0,+E372+F365,0)","v":9146.240660896663},{"$f":"IF(G365<>0,+F372+G365,0)","v":8719.1637315648368},8292.0868022330105,7865.0098729011843,7437.932943569358,7010.8560142375318,6583.7790849057055,6156.7021555738793,5729.625226242053,5302.5482969102268,4875.4713675784005,4448.3944382465743,4021.317508914748,3594.2405795829218,3167.1636502510955,2740.0867209192693,2313.009791587443,1885.932862255617,1458.855932923791,1031.779003591965,604.70207426013894,177.62514492831286,-3.5811353882309049E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":5220.1704278470261},{"$f":"+E365-E366","v":222.93264056263791},{"$f":"+F365-F366","v":222.93264056263791},{"$f":"+G365-G366","v":222.93264056263803},222.93264056263803,222.93264056263803,222.93264056263791,222.93264056263791,222.9326405626378,222.9326405626378,222.9326405626378,222.93264056263769,222.93264056263757,222.93264056263757,222.93264056263757,222.93264056263757,222.93264056263769,222.93264056263757,222.93264056263769,222.93264056263769,222.93264056263769,222.93264056263769,222.93264056263769,222.93264056263769,92.719694906357176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":24672.402476296193},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":24149.250600043677},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":23586.798723791162},23024.346847538647,22461.894971286132,21899.453095033616,21337.011218781099,20774.569342528583,20212.127466276066,19649.675590023551,19087.223713771036,18524.78183751852,17962.329961266005,17399.87808501349,16509.416208760973,14756.964332508456,13004.512456255939,11252.060580003423,9499.608703750906,7747.1568274983902,5994.7049512458743,4242.2530749933585,2489.8011987408427,737.34932248832661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":-107.72432903620017},{"$f":"IF(F379=0,0,F382*$C384)","v":-132.59284303620021},{"$f":"IF(G379=0,0,G382*$C384)","v":-142.55342803620019},-142.55342803620019,-142.55342803620019,-142.55089353620019,-142.55089353620019,-142.55089353620019,-142.55089353620019,-142.55342803620019,-142.55342803620019,-142.55089353620019,-142.55342803620019,-142.55342803620019,-225.6875625362002,-444.15892803620022,-444.15892803620022,-444.15892803620022,-444.15892803620022,-444.15892803620022,-444.15892803620022,-444.15892803620022,-444.15892803620022,-444.15892803620022,-186.88118578466637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38575000000000004},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38575000000000004},0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.38574999999999965,0.38574999999999965,0.3857499999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":6360.9447366534705},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":6253.2204076172702},{"$f":"IF(F384<>0,+E391+F384,0)","v":6120.6275645810701},{"$f":"IF(G384<>0,+F391+G384,0)","v":5978.0741365448703},5835.5207085086704,5692.9672804724705,5550.4163869362701,5407.8654934000697,5265.3145998638693,5122.7637063276688,4980.210278291469,4837.6568502552691,4695.1059567190687,4552.5525286828688,4409.9991006466689,4184.311538110469,3740.1526100742685,3295.9936820380681,2851.8347540018676,2407.6758259656672,1963.5168979294669,1519.3579698932667,1075.1990418570665,631.04011382086628,186.88118578466606,-3.1263880373444408E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":3320.3905648421942},{"$f":"+E394","v":3264.1588476139864},{"$f":"+F394","v":3194.9458543857786},3120.5334711575706,3046.1210879293626,2971.7087047011546,2897.2976444729466,2822.8865842447385,2748.4755240165305,2674.0644637883224,2599.6520805601144,2525.2396973319064,2450.8286371036988,2376.4162538754908,2302.0038706472833,2184.1957644190757,1952.3463811908682,1720.4969979626608,1488.6476147344533,1256.7982315062459,1024.9488482780384,793.099465049831,561.25008182162367,329.40069859341645,97.551315365209234,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,{"$f":"+BR394","v":3.836930773104541E-12},3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12,3.836930773104541E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":3320.3905648421896},{"$f":"+E384-E385","v":56.231717228207856},{"$f":"+F384-F385","v":69.212993228207893},{"$f":"+G384-G385","v":74.412383228207915},74.412383228207858,74.412383228207858,74.411060228207845,74.411060228207845,74.411060228207845,74.411060228207845,74.412383228207801,74.412383228207801,74.411060228207788,74.412383228207801,74.412383228207773,117.80810622820766,231.84938322820744,231.84938322820744,231.84938322820744,231.84938322820744,231.84938322820744,231.84938322820744,231.84938322820733,231.84938322820722,231.84938322820722,97.551315365205397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":24500.967564392729},"     Begin Cumulative Difference",{"$f":"+$C398","v":24500.967564392729},{"$f":"+E400","v":24189.524020708479},{"$f":"+F400","v":23775.250477024227},23266.076933339977,22726.233389655725,22186.389845971473,21646.546302287221,21106.702758602969,20566.859214918717,20027.025671234467,19487.182127550215,18947.348583865965,18407.495040181715,17867.631496497466,17327.797952813216,16787.924409128966,15861.050865444715,14178.287321760465,12495.523778076215,10812.760234391964,9129.9966907077142,7447.233147023464,5764.4696033392138,4081.7060596549632,2398.9425159707125,716.17897228646189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.38574999999999998},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.38575000000000004},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":9451.2482379644953},"     Begin Cumulative DFIT",{"$f":"+C405","v":9451.2482379644953},{"$f":"+E406","v":9331.1088909882965},{"$f":"+F406","v":9171.3028715120963},8974.8891770358969,8766.644530059697,8558.3998830834971,8350.1552361072972,8141.9105891310974,7933.6659421548975,7725.4251526786975,7517.1805057024976,7308.9397162262976,7100.6912117500979,6892.4388497738983,6684.1980602976982,6475.9418408214988,6118.4003713452994,5469.2743343691,4820.1482973929005,4171.0222604167011,3521.8962234405012,2872.7701864643013,2223.6441494881014,1574.518112511902,925.39207553570236,276.2660385595027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38575000000000004},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38575000000000004},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":3241.4780087691579},{"$f":"+E413","v":3200.2740279397317},{"$f":"+F413","v":3145.4656381103055},3078.1019782808789,3006.6806774514525,2935.2593766220261,2863.8380757925997,2792.4167749631733,2720.9954741337469,2649.5754963043205,2578.1541954748941,2506.7342176454677,2435.3115938160413,2363.887646986615,2292.4676691571885,2221.0423993277623,2098.417029498336,1875.7874126689096,1653.1577958394832,1430.5281790100569,1207.8985621806303,985.26894535120391,762.63932852177754,540.0097116923514,317.38009486292509,94.75047803349878,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,{"$f":"+BR413","v":-1.4210854715202004E-13},-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":3241.4780087691584},{"$f":"+E403-E404","v":41.203980829426357},{"$f":"+F403-F404","v":54.808389829426389},{"$f":"+G403-G404","v":67.363659829426382},71.421300829426372,71.421300829426372,71.4213008294264,71.4213008294264,71.4213008294264,71.419977829426387,71.4213008294264,71.419977829426387,71.422623829426414,71.423946829426399,71.419977829426358,71.425269829426355,122.62536982942638,222.62961682942642,222.62961682942642,222.62961682942642,222.62961682942654,222.62961682942642,222.62961682942642,222.6296168294262,222.62961682942631,222.62961682942631,94.750478033498922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":-756.62832558620721},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-1196.6683255862072},-1603.6883255862076,-1980.2083255862071,-2125.4583255862071,-2125.4683255862074,-2125.4683255862074,-2125.4583255862071,-2125.4783255862076,-2125.4483255862069,-2125.4883255862069,-2125.4683255862074,-2125.4583255862071,-2125.4783255862076,-2125.4583255862071,-2125.4983255862071,-3332.6283255862072,-6623.6683255862072,-6623.6683255862072,-6623.6683255862072,-6623.6683255862072,-6623.6683255862072,-6623.6683255862072,-6623.6683255862072,-6623.6683255862072,-6623.6683255862072,-6623.6683255862072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.38574999999999993},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38574999999999998},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38574999999999993},0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.3857500000000002,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":37063.99243099313},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":36602.37762439825},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":35983.754852803373},35219.889491208494,34399.993942113615,33580.094535518736,32760.195128923857,31940.299579828978,31120.396315734099,30300.504624139219,29480.59750254434,28660.698095949461,27840.802546854582,27020.899282759703,26201.003733664824,25381.092754569945,24095.531377975065,21540.451321380184,18985.371264785303,16430.291208190421,13875.211151595542,11320.131095000663,8765.0510384057834,6209.970981810904,3654.8909252160242,1099.8108686211435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":37355.861807588008},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":37063.99243099313},{"$f":"+E428+F423","v":36602.37762439825},{"$f":"+F428+G423","v":35983.754852803373},35219.889491208494,34399.993942113615,33580.094535518736,32760.195128923857,31940.299579828978,31120.396315734099,30300.504624139219,29480.59750254434,28660.698095949461,27840.802546854582,27020.899282759703,26201.003733664824,25381.092754569945,24095.531377975065,21540.451321380184,18985.371264785303,16430.291208190421,13875.211151595542,11320.131095000663,8765.0510384057834,6209.970981810904,3654.8909252160242,1099.8108686211435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":12811.874315343855},{"$f":"+E432","v":12711.772387868801},{"$f":"+F432","v":12553.453168393746},12341.285202918691,12079.303641443636,11798.10550496858,11516.906045493524,11235.706586018468,10954.508449543413,10673.307667068359,10392.110853593304,10110.908748118249,9829.7092886431928,9548.5111521681374,9267.3103696930812,8986.1122332180257,8704.9088047429705,8264.0020772679145,7387.6907577928587,6511.3794383178029,5635.068118842747,4758.7567993676921,3882.4454798926363,3006.1341604175805,2129.8228409425246,1253.511521467469,377.20020199241253,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,{"$f":"+BR432","v":-1.1027623258996755E-11},-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11,-1.1027623258996755E-11]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":-380.12443351891488},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":-1080.1244335189149},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":-1727.6444335189153},-2326.6044335189154,-2871.9944335189148,-3118.3044335189152,-3118.3044335189152,-3118.294433518915,-3118.3044335189152,-3118.294433518915,-3118.3044335189152,-3118.3044335189152,-3118.294433518915,-3118.3044335189152,-3118.294433518915,-3118.294433518915,-3118.3044335189152,-4592.5244335189154,-9713.6344335189151,-9713.6344335189151,-9713.6344335189151,-9713.6344335189151,-9713.6344335189151,-9713.6344335189151,-9713.6344335189151,-9713.6344335189151,-9713.6344335189151,-9713.6344335189151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":141669.40283397125},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":140589.27840045234},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":138861.63396693341},136535.02953341449,133663.03509989558,130544.73066637666,127426.42623285775,124308.13179933884,121189.82736581992,118071.53293230101,114953.22849878209,111834.92406526317,108716.62963174426,105598.32519822534,102480.03076470643,99361.736331187523,96243.431897668605,91650.907464149685,81937.273030630764,72223.638597111843,62510.00416359293,52796.369730074017,43082.735296555104,33369.10086303619,23655.466429517277,13941.831995998362,4228.1975624794468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":-96.342537675368987},{"$f":"IF(F436=0,0,F439*$C441)","v":-273.75753767536901},{"$f":"IF(G436=0,0,G439*$C441)","v":-437.87148167536913},-589.67789367536909,-727.90698917536895,-790.33425867536903,-790.33425867536903,-790.331724175369,-790.33425867536903,-790.331724175369,-790.33425867536903,-790.33425867536903,-790.331724175369,-790.33425867536903,-790.331724175369,-790.331724175369,-790.33425867536903,-1163.9753176753691,-2461.9206471753691,-2461.9206471753691,-2461.9206471753691,-2461.9206471753691,-2461.9206471753691,-2461.9206471753691,-2461.9206471753691,-2461.9206471753691,-2461.9206471753691,-1071.6366722104158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38574999999999998},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000037,0.38575000000000031,0.38575000000000031,0.38575000000000037,0.38575000000000031,0.38575000000000026,0.38575000000000026,0.38575000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":36002.452685945384},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":35906.110148270018},{"$f":"IF(F441<>0,+E448+F441,0)","v":35632.352610594651},{"$f":"IF(G441<>0,+F448+G441,0)","v":35194.48112891928},34604.803235243911,33876.896246068543,33086.561987393172,32296.227728717804,31505.896004542436,30715.561745867068,29925.230021691699,29134.895763016331,28344.561504340963,27554.229780165595,26763.895521490227,25973.563797314859,25183.23207313949,24392.897814464122,23228.922496788753,20767.001849613385,18305.081202438017,15843.160555262648,13381.239908087278,10919.319260911909,8457.3986137365391,5995.4779665611695,3533.5573193858004,1071.6366722104312,1.546140993013978E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":18793.152457488948},"     End Excess Deferred",{"$f":"+E449-E450","v":18742.861994934396},{"$f":"+F449-F450","v":18599.961532379843},18371.394173825291,18063.584407270737,17683.619543716184,17271.067867161633,16858.516190607079,16445.965837052525,16033.414160497972,15620.86380694342,15208.312130388867,14795.760453834315,14383.210100279763,13970.65842372521,13558.108070170658,13145.557716616106,12733.006040061553,12125.415057507,10840.301221952444,9555.187386397889,8270.0735508433336,6984.9597152887782,5699.8458797342228,4414.7320441796674,3129.6182086251119,1844.504373070557,559.39053751600204,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,{"$f":"+BR449-BR450","v":-3.0013325158506632E-11},-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11,-3.0013325158506632E-11]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":11480.869028830126},"     Begin Cumulative Difference",{"$f":"+$C455","v":11480.869028830126},{"$f":"+E457","v":11493.87525626517},{"$f":"+F457","v":11448.041483700214},11347.797711135257,11197.213938570301,11000.060166005345,10759.83639344039,10512.522620875434,10265.208848310478,10017.905075745522,9770.5913031805667,9523.2875306156111,9275.9737580506553,9028.6599854856995,8781.3562129207439,8534.0424403557881,8286.7386677908326,8039.4148952258765,7792.1011226609207,7282.7173500959652,6511.2535775310098,5739.7898049660544,4968.3260324010989,4196.8622598361435,3425.3984872711881,2653.9347147062326,1882.4709421412772,1111.0071695763218,339.54339701136621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":13.00622743504448},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":-45.833772564955552},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":-100.24377256495552},-150.58377256495555,-197.1537725649556,-240.22377256495554,-247.31377256495557,-247.31377256495557,-247.30377256495558,-247.31377256495557,-247.30377256495558,-247.31377256495557,-247.31377256495557,-247.30377256495558,-247.31377256495557,-247.30377256495558,-247.32377256495556,-247.31377256495557,-509.38377256495556,-771.46377256495555,-771.46377256495555,-771.46377256495555,-771.46377256495555,-771.46377256495555,-771.46377256495555,-771.46377256495555,-771.46377256495555,-771.46377256495555,-339.54339701136621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.38560029210329055},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.3856002921032905},0.3856002921032905,0.38560029210329055,0.3856002921032905,0.38560029210329055,0.38560029210329055,0.38560029210329055,0.3856002921032905,0.3856002921032905,0.3856002921032905,0.3856002921032905,0.38560029210329044,0.38560029210329044,0.3856002921032905,0.3856002921032905,0.3856002921032905,0.3856002921032905,0.3856002921032905,0.38560029210329044,0.38560029210329039,0.38560029210329039,0.38560029210329039,0.38560029210329039,0.38560029210329039,0.38560029210329033,0.38560029210329028,0.38560029210329044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":3.2964283434120234},{"$f":"+F458*F459","v":-17.673516089242646},{"$f":"+G458*G459","v":-38.654027982582669},-58.065146687062324,-76.022552290312589,-92.630356871201272,-95.364262942213628,-95.364262942213628,-95.360406939292602,-95.364262942213614,-95.360406939292588,-95.364262942213614,-95.364262942213614,-95.360406939292574,-95.3642629422136,-95.360406939292588,-95.368118945134654,-95.364262942213614,-196.41853149372295,-297.4766560481533,-297.4766560481533,-297.47665604815325,-297.47665604815325,-297.47665604815325,-297.47665604815325,-297.47665604815325,-297.47665604815319,-297.47665604815313,-130.92803306932632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38560029210329055},{"$f":"IF(G455=0,0,+G462/G455)","v":0.3856002921032905},0.3856002921032905,0.38560029210329055,0.3856002921032905,0.38560029210329055,0.38560029210329055,0.38560029210329055,0.3856002921032905,0.3856002921032905,0.3856002921032905,0.3856002921032905,0.38560029210329044,0.38560029210329044,0.3856002921032905,0.3856002921032905,0.3856002921032905,0.3856002921032905,0.3856002921032905,0.38560029210329044,0.38560029210329039,0.38560029210329039,0.38560029210329039,0.38560029210329039,0.38560029210329039,0.38560029210329033,0.38560029210329028,0.38560029210329044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":1518.9189725142251},{"$f":"+E470","v":1518.9189725142251},{"$f":"+F470","v":1512.8620260815703},1499.6147822555756,1479.7150927251014,1453.6611640913768,1421.9155223767634,1389.2329350911377,1356.550347805512,1323.8690820228073,1291.1864947371816,1258.5052289544772,1225.8226416688515,1193.1400543832258,1160.4587886005213,1127.7762013148956,1095.0949355321911,1062.4110267436445,1029.7284394580188,962.41322512088379,860.46406222931842,758.51489933775315,656.56573644618788,554.61657355462262,452.66741066305735,350.71824777149209,248.76908487992682,146.81992198836161,44.870759096796462,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,{"$f":"+BR470","v":9.0949470177292824E-13},9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":1518.9189725142242},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":6.0569464326546605},{"$f":"+G460-G461","v":13.247243825994691},19.89968953047434,26.053928633724588,31.745641714613292,32.682587285625637,32.682587285625637,32.681265782704607,32.682587285625623,32.681265782704592,32.682587285625623,32.682587285625623,32.681265782704578,32.682587285625608,32.681265782704592,32.683908788546667,32.682587285625623,67.315214337134961,101.94916289156532,101.94916289156532,101.94916289156527,101.94916289156527,101.94916289156527,101.94916289156527,101.94916289156527,101.94916289156521,101.94916289156515,44.870759096795553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":261205.14152997738},"     Begin Cumulative Difference",{"$f":"+$C474","v":261205.14152997738},{"$f":"+E476","v":263211.09178856522},{"$f":"+F476","v":263726.18204715301},262862.22230574081,260722.63256432864,257403.09282291646,252992.10308150429,247571.5233400921,241984.91359867991,236398.30385726772,230811.70411585554,225225.09437444335,219638.49463303116,214051.88489161897,208465.27515020678,202878.6754087946,197292.06566738241,191705.46592597023,186118.85618455804,180532.23644314587,168802.81670173368,150930.57696032152,133058.33721890935,115186.09747749717,97313.857736084989,79441.617994672808,61569.378253260627,43697.138511848447,25824.898770436266,7952.6590290240856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.38448530319275354},0.38448530319275354,0.38448530319275354,0.38448530319275354,0.38448530319275348,0.38448530319275348,0.38448530319275354,0.38448530319275359,0.38448530319275359,0.38448530319275365,0.38448530319275359,0.38448530319275365,0.3844853031927537,0.3844853031927537,0.38448530319275376,0.38448530319275376,0.38448530319275381,0.38448530319275381,0.38448530319275381,0.38448530319275381,0.38448530319275376,0.38448530319275381,0.38448530319275381,0.38448530319275381,0.38448530319275376,0.38448530319275381,0.38448530319275381,0.38448530319275376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":100759.88334518878},"     Begin Cumulative DFIT",{"$f":"+C481","v":100759.88334518878},{"$f":"+E482","v":101268.29143822785},{"$f":"+F482","v":101398.84106426693},101066.66124114374,100244.02043070877,98967.706186771509,97271.745458664518,95187.612213307162,93039.642873060715,90891.673532814268,88743.708037420845,86595.738697174398,84447.773201780976,82299.803861534529,80151.834521288081,78003.869025894659,75855.899685648212,73707.934190254789,71559.964850008342,69411.991664908855,64902.202159356922,58030.588643646479,51158.975127936035,44287.361612225592,37415.748096515148,30544.134580804701,23672.521065094254,16800.90754938381,9929.2940336733627,3057.6805179629164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.38474173238708209},{"$f":"IF(F476=0,0,+F482/F476)","v":0.38448530319275354},{"$f":"IF(G476=0,0,+G482/G476)","v":0.38448530319275354},0.38448530319275354,0.38448530319275354,0.38448530319275348,0.38448530319275348,0.38448530319275354,0.38448530319275359,0.38448530319275359,0.38448530319275365,0.38448530319275359,0.38448530319275365,0.3844853031927537,0.3844853031927537,0.38448530319275376,0.38448530319275376,0.38448530319275381,0.38448530319275381,0.38448530319275381,0.38448530319275381,0.38448530319275376,0.38448530319275381,0.38448530319275381,0.38448530319275381,0.38448530319275376,0.38448530319275381,0.38448530319275381,0.38448530319275376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":100759.88334518878},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":101268.29143822785},{"$f":"+E485+F480","v":101398.84106426693},{"$f":"+F485+G480","v":101066.66124114374},100244.02043070877,98967.706186771509,97271.745458664518,95187.612213307162,93039.642873060715,90891.673532814268,88743.708037420845,86595.738697174398,84447.773201780976,82299.803861534529,80151.834521288081,78003.869025894659,75855.899685648212,73707.934190254789,71559.964850008342,69411.991664908855,64902.202159356922,58030.588643646479,51158.975127936035,44287.361612225592,37415.748096515148,30544.134580804701,23672.521065094254,16800.90754938381,9929.2940336733627,3057.6805179629164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},113.20922666227818,280.36179047405028,434.97689647633956,577.99537814607061,710.28730989644237,732.04310128553539,732.04310128553584,732.041790932504,732.04310128553584,732.041790932504,732.04310128553584,732.0431012855363,732.04179093250445,732.04310128553675,732.04179093250491,732.04310128553675,732.04441163856882,1536.9680720910173,2341.8943532495286,2341.8943532495286,2341.8943532495277,2341.8943532495286,2341.8943532495286,2341.8943532495286,2341.8943532495277,2341.8943532495286,2341.8943532495286,1042.0790870567619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":34557.440224416001},"     End Excess Deferred",{"$f":"+E487-E488","v":34557.440224416001},{"$f":"+F487-F488","v":34557.440224416001},34444.230997753722,34163.869207279669,33728.892310803327,33150.896932657255,32440.609622760814,31708.566521475277,30976.52342018974,30244.481629257236,29512.438527971699,28780.396737039195,28048.353635753658,27316.310534468121,26584.268743535617,25852.22564225008,25120.183851317575,24388.140750032038,23656.096338393469,22119.12826630245,19777.233913052922,17435.339559803393,15093.445206553864,12751.550853304336,10409.656500054807,8067.7621468052785,5725.8677935557507,3383.9734403062221,1042.0790870566934,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,{"$f":"+BR487-BR488","v":-6.843947630841285E-11},-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11,-6.843947630841285E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":34557.440224416066},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":113.20922666227818},280.36179047405028,434.97689647633956,577.99537814607061,710.28730989644237,732.04310128553539,732.04310128553584,732.041790932504,732.04310128553584,732.041790932504,732.04310128553584,732.0431012855363,732.04179093250445,732.04310128553675,732.04179093250491,732.04310128553675,732.04441163856882,1536.9680720910173,2341.8943532495286,2341.8943532495286,2341.8943532495277,2341.8943532495286,2341.8943532495286,2341.8943532495286,2341.8943532495277,2341.8943532495286,2341.8943532495286,1042.0790870567619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":121321.61766900006},{"$f":"SUM(E493:CI493)","v":121321.6176690001},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":2965.530899409976},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":3265.6302480880258},3721.4006815563216,4252.3448936090663,4647.5620118435454,5178.4253730785622,5694.9148255179043,5815.0343439069957,5822.1613464040738,4461.1450271850536,3637.5383303790618,3478.1828783991768,3365.5670125428737,3280.5913104299875,3233.2611732161563,2908.7027244017645,2723.1492840493993,3175.6395186879263,3784.5476355315882,4587.265408443096,5370.9872526242161,5336.6537090449456,5299.2098551978697,5152.4673661346969,4925.4496033653368,4700.019149204205,4106.1575536880719,3003.234053657126,2386.7651123463243,1042.0790870567619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":2965.5308994099755},{"$f":"SUM(F498:F518)","v":3265.6302480880249},3721.4006815563212,4252.3448936090654,4647.5620118435454,5178.4253730785631,5694.9148255179025,5815.0343439069948,5822.1613464040738,4461.1450271850545,3637.5383303790613,3478.1828783991778,3365.5670125428742,3280.591310429988,3233.2611732161567,2908.7027244017645,2723.1492840493993,3175.6395186879272,3784.5476355315877,4587.265408443096,5370.9872526242161,5336.6537090449456,5299.2098551978688,5152.467366134696,4925.4496033653368,4700.019149204205,4106.1575536880719,3003.234053657126,2386.7651123463243,1042.0790870567619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":2087.7078555923958},{"$f":"+F110","v":2087.7078555923958},2087.7078555923968,2087.7078555923977,2087.7078555923977,2087.7078555923986,2087.7078555923986,2087.7078555923977,2087.7078555923968,726.6941712234875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":48.004184847370865},{"$f":"+F129","v":149.78125184737087},149.78125184737087,149.78125184737087,149.78125184737098,149.78125184737087,149.78125184737081,149.78125184737081,149.78125184737081,149.78125184737081,52.863445414754466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":14.848389245395044},165.81695156920136,165.81695156920136,165.81695156920136,165.81695156920136,165.81695156920131,165.81695156920119,165.81695156920131,165.81695156920119,165.81695156920119,59.326256854182787,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},27.136014088870063,83.610067311114449,83.610067311114449,83.610067311114506,83.610067311114506,83.610067311114506,83.610067311114506,83.610067311114506,83.610067311114506,83.610067311114506,30.319147955962301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,48.543080592126728,86.407270483799181,86.407270483799181,86.407270483799181,86.407270483799181,86.407270483799181,86.407270483799181,86.407270483799181,86.407270483799124,86.407270483799124,31.75203782979473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":4.6538831549994004},{"$f":"+F205","v":4.6538831549994022},4.6525601549994029,4.6538831549994022,15.816034154999407,93.956383154999372,93.956383154999429,93.956383154999429,93.956383154999429,93.956383154999429,93.956383154999429,93.956383154999486,93.956383154999486,93.956383154999486,34.981226621074981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":234.09537194492572},{"$f":"+F224","v":234.09537194492572},234.09537194492572,234.09537194492572,234.09404894492582,482.16713294492581,730.23889394492539,730.23889394492539,730.23889394492494,730.23889394492494,730.23889394492494,730.23889394492494,730.23889394492494,730.23889394492539,730.23889394492494,275.4150139014962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":88.087187012127117},{"$f":"+F243","v":88.087187012127117},88.088510012127159,88.088510012127216,88.089833012127258,88.088510012127159,201.97102701212719,274.83657501212724,274.83657501212724,274.83657501212724,274.83657501212735,274.83657501212713,274.83657501212713,274.83657501212724,274.83657501212713,274.83657501212724,104.98794690844804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,119.00048572212046,119.0004857221204,119.0004857221204,119.00048572212035,119.00048572212035,119.00048572212029,119.00048572212017,119.00048572212029,119.00048572212017,119.00048572212029,119.00048572212035,119.00048572212035,119.0004857221204,119.0004857221204,46.034780418984184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,94.05372923726847,94.053729237268413,94.053729237268413,94.053729237268413,94.053729237268413,94.053729237268413,94.053729237268413,94.053729237268413,94.053729237268413,94.053729237268413,94.053729237268413,94.05372923726847,94.05372923726847,94.05372923726847,36.839836095370941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,23.352920484396002,35.42203160235394,35.42203160235394,35.42203160235394,35.42203160235394,35.42203160235394,35.42203160235394,35.42203160235394,35.422031602353925,35.422031602353925,35.422031602353897,35.422031602353897,35.422031602353925,35.422031602353897,35.422031602353897,14.217594624962807,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":3.4118008704908203},{"$f":"+F338","v":3.4144468704908242},3.411800870490822,3.4170928704908228,3.4131238704908231,3.4157698704908235,12.651632870490833,33.877844870490833,33.877844870490833,33.877844870490847,33.877844870490833,33.877844870490819,33.877844870490819,33.877844870490819,33.877844870490804,33.877844870490804,33.87784487049079,33.87784487049079,33.87784487049079,33.877844870490804,33.877844870490804,13.761895916182368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":28.809887337786343},{"$f":"+F357","v":28.811210337786342},28.809887337786343,28.811210337786342,28.811210337786342,28.809887337786357,28.811210337786342,33.085823337786337,40.211501337786359,40.211501337786373,40.211501337786373,40.211501337786373,40.211501337786373,40.211501337786387,40.211501337786387,40.211501337786387,40.211501337786402,40.21150133778643,40.21150133778643,40.21150133778643,40.211501337786402,40.21150133778643,16.529543406893591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":222.93264056263791},{"$f":"+F376","v":222.93264056263791},222.93264056263803,222.93264056263803,222.93264056263803,222.93264056263791,222.93264056263791,222.9326405626378,222.9326405626378,222.9326405626378,222.93264056263769,222.93264056263757,222.93264056263757,222.93264056263757,222.93264056263757,222.93264056263769,222.93264056263757,222.93264056263769,222.93264056263769,222.93264056263769,222.93264056263769,222.93264056263769,222.93264056263769,92.719694906357176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":56.231717228207856},{"$f":"+F395","v":69.212993228207893},74.412383228207915,74.412383228207858,74.412383228207858,74.411060228207845,74.411060228207845,74.411060228207845,74.411060228207845,74.412383228207801,74.412383228207801,74.411060228207788,74.412383228207801,74.412383228207773,117.80810622820766,231.84938322820744,231.84938322820744,231.84938322820744,231.84938322820744,231.84938322820744,231.84938322820744,231.84938322820733,231.84938322820722,231.84938322820722,97.551315365205397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":41.203980829426357},{"$f":"+F414","v":54.808389829426389},67.363659829426382,71.421300829426372,71.421300829426372,71.4213008294264,71.4213008294264,71.4213008294264,71.419977829426387,71.4213008294264,71.419977829426387,71.422623829426414,71.423946829426399,71.419977829426358,71.425269829426355,122.62536982942638,222.62961682942642,222.62961682942642,222.62961682942642,222.62961682942654,222.62961682942642,222.62961682942642,222.6296168294262,222.62961682942631,222.62961682942631,94.750478033498922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":100.10192747505516},{"$f":"+F433","v":158.31921947505515},212.16796547505515,261.981561475055,281.19813647505509,281.19945947505516,281.19945947505516,281.19813647505498,281.20078247505523,281.19681347505514,281.2021054750553,281.19945947505528,281.19813647505521,281.20078247505535,281.19813647505532,281.20342847505538,440.90672747505539,876.3113194750556,876.3113194750556,876.3113194750556,876.31131947505514,876.3113194750556,876.3113194750556,876.3113194750556,876.3113194750556,876.31131947505651,377.20020199242356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":50.29046255455242},{"$f":"+F452","v":142.9004625545524},228.56735855455241,307.80976655455243,379.96486355455261,412.55167655455261,412.55167655455261,412.55035355455277,412.55167655455284,412.550353554553,412.55167655455307,412.55167655455307,412.550353554553,412.5516765545533,412.550353554553,412.550353554553,412.5516765545533,607.59098255455365,1285.113835554555,1285.1138355545554,1285.1138355545559,1285.1138355545554,1285.1138355545554,1285.1138355545559,1285.1138355545554,1285.113835554555,1285.113835554555,559.39053751603205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":6.0569464326546605},13.247243825994691,19.89968953047434,26.053928633724588,31.745641714613292,32.682587285625637,32.682587285625637,32.681265782704607,32.682587285625623,32.681265782704592,32.682587285625623,32.682587285625623,32.681265782704578,32.682587285625608,32.681265782704592,32.683908788546667,32.682587285625623,67.315214337134961,101.94916289156532,101.94916289156532,101.94916289156527,101.94916289156527,101.94916289156527,101.94916289156527,101.94916289156527,101.94916289156521,101.94916289156515,44.870759096795553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},113.20922666227818,280.36179047405028,434.97689647633956,577.99537814607061,710.28730989644237,732.04310128553539,732.04310128553584,732.041790932504,732.04310128553584,732.041790932504,732.04310128553584,732.0431012855363,732.04179093250445,732.04310128553675,732.04179093250491,732.04310128553675,732.04441163856882,1536.9680720910173,2341.8943532495286,2341.8943532495286,2341.8943532495277,2341.8943532495286,2341.8943532495286,2341.8943532495286,2341.8943532495277,2341.8943532495286,2341.8943532495286,1042.0790870567619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3781","index":17,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":5826},{"$f":"IFERROR(+B11/$B$32,0)","v":1},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":1}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":5826},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,{"$f":"+$F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"379","index":18,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":370065.01904977573}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":371807.7421227757},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":-1742.7230729999719},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":345816.84393899987}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5833256.6299999999},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3675254.07},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6.8000000000000005E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":591878.62},{"$f":"IFERROR(+B11/$B$32,0)","v":0.10158164123767863},{"$f":"+C11*$D$8","v":592551.78223597025},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":40293.521192045977},{"$f":"+F11*E11","v":846163.94503296551},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":106627.47},{"$f":"IFERROR(+B12/$B$32,0)","v":1.830002476457308E-2},{"$f":"+C12*$D$8","v":106748.7407871101},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":7258.9143735234875},{"$f":"+F12*E12","v":145178.28747046975},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":245462.43},4.2127685743385698E-2,245741.60216916111,{"$f":"2018-A13","v":19},16710.428947502958,317498.15000255621,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":86532.05},1.4851132245089152E-2,86630.465631673083,18,5890.8716629537703,106035.68993316786,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":430560.33},7.3895260777009517E-2,431050.01985306968,17,29311.401350008739,498293.82295014855,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":368360.61},6.3220184116656308E-2,368779.5581483061,16,25077.009954084817,401232.15926535707,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":417483.3},7.1650905050975072E-2,417958.11693410081,15,28421.151951518856,426317.27927278285,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":100761.65},1.7293298718606426E-2,100876.24940488144,14,6859.5849595319387,96034.189433447144,4842.059971434297,8994.4931309463045,2.447311929905925E-3]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":250466},4.2986427443918167E-2,250750.86288724959,13,17051.058676332974,221663.76279232866,29087.100094920926,54031.491461560043,1.4701430277325031E-2]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":167192.25},2.8694503540641954E-2,167382.40302300814,12,11382.003405564554,136584.04086677465,30798.362156233488,57210.290350159004,1.5566349770795304E-2]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":-49572.82},-8.5079748553512878E-3,-49629.20073285119,11,-3374.7856498338811,-37122.642148172694,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":8581.16},1.4727484437993693E-3,8590.9196241148529,10,584.18253443981007,5841.8253443981012,2749.0942797167518,5106.6508389221062,1.3894687936287645E-3]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7.44},1.2768959466863814E-6,7.4484617468284604,9,0.50649539878433536,4.5584585890590184,2.8900031577694421,5.3683997522381981,1.4606880640059256E-6]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":905699.86},0.15544146238554074,906729.94103735115,8,61657.635990539886,493261.08792431909,413468.85311303206,768049.71047969128,0.208978670821441]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":668027.87000000011},0.11465081713394315,668787.63918149145,7,45477.559464341422,318342.91625038994,350444.72293110151,650977.61526618979,0.17712452060931663]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":875414.89999999991},0.15024378191920212,876410.53699645994,5,59595.91651575928,297979.58257879643,578430.95441766351,1074479.3077594342,0.29235510995827135]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":119553.60000000001},2.0518482157495292E-2,119689.57208274612,4,8138.8909016267371,32555.563606506948,87134.008476239163,161858.02020936098,4.4039954007686059E-2]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":51363.040000000001},8.8152227937487188E-3,51421.456806561837,3,3496.659062846205,10489.977188538614,40931.479618023222,76033.323510184491,2.0687909478373692E-2]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":136863.67999999999},2.3489338473196498E-2,137019.33938308756,2,9317.3150780499545,18634.630156099909,118384.70922698764,219908.56375861901,5.9834928298880583E-2]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":345366.38},5.927378101394469E-2,345759.17608476098,1,23511.623973763748,23511.623973763748,322247.55211099726,598599.23483518057,0.16287288536631173]
["Total",{"$f":"SUM(B11:B31)","v":5826629.8200000003},null,{"$f":"SUM(D11:D31)","v":5833256.629999999},null,{"$f":"SUM(F11:F31)","v":396661.45084},{"$f":"SUM(G11:G31)","v":4358500.4503532276},{"$f":"SUM(H11:H31)","v":1978521.7863995074},{"$f":"SUM(I11:I31)","v":3675254.07}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":40293.521192045977},{"$f":"+$F11","v":40293.521192045977},40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,{"$f":"+$F11","v":40293.521192045977},40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977,40293.521192045977]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":7258.9143735234875},7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875,7258.9143735234875]
[1999,null,0,null,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958,16710.428947502958]
[{"$f":"A40+1","v":2000},null,0,null,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703,5890.8716629537703]
[{"$f":"A41+1","v":2001},null,0,null,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739,29311.401350008739]
[2002,null,0,null,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,{"$f":"+$F16","v":25077.009954084817},25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817,25077.009954084817]
[2003,null,0,null,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,{"$f":"+$F17","v":28421.151951518856},28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856,28421.151951518856]
[2004,null,8994.4931309463045,null,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,{"$f":"+$F18","v":6859.5849595319387},6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387,6859.5849595319387]
[2005,null,54031.491461560043,null,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974,17051.058676332974]
[2006,null,57210.290350159004,null,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554,11382.003405564554]
[2007,null,0,null,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811,-3374.7856498338811]
[2008,null,5106.6508389221062,null,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007,584.18253443981007]
[2009,null,5.3683997522381981,null,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536,0.50649539878433536]
[2010,null,768049.71047969128,null,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886,61657.635990539886]
[{"$f":"A51+1","v":2011},null,650977.61526618979,null,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,{"$f":"+$F25","v":45477.559464341422},45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,{"$f":"+$F25","v":45477.559464341422},45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422,45477.559464341422]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,1074479.3077594342,null,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928,59595.91651575928]
[2014,null,161858.02020936098,null,{"$f":"+$F28","v":8138.8909016267371},8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371,8138.8909016267371]
[2015,null,76033.323510184491,null,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205,3496.659062846205]
[2016,null,219908.56375861901,null,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545,9317.3150780499545]
[2017,null,598599.23483518057,null,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748,23511.623973763748]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":3675254.07},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":396661.45084},396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,{"$f":"SUM(AZ38:AZ58)","v":396661.45084},396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084,396661.45084]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2378.8399999999965},{"$f":"C68-SUM(E68:AY68)","v":-3.637978807091713E-12},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2378.84},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":16587.13},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10947.28},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5639.85},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":10132.029999999999},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3860.2},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3859.33},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2412.5},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":58444.76999999999},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17956.96},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17953.59},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17956.96},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4577.26},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":56040.239999999991},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11495.43},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11495.44},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11495.43},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11495.44},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10058.5},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":51221.78},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9313.0499999999993},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9313.0499999999993},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9313.0499999999993},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9313.0499999999993},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9313.0499999999993},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4656.53},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":10643.960000000001},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2600.5700000000002},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2419.6999999999998},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1153.57},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1153.5899999999999},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1153.57},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1153.58},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1009.38},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":38823.130000000005},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14789.76},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14789.77},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9243.6},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":53308.250000000007},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8462.31},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8461.4599999999991},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8462.32},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7660.63},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4355.6499999999996},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4354.8900000000003},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4355.6499999999996},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4354.8900000000003},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2840.45},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":-13172.510000000002},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-2927.23},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-2927.22},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-2927.22},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-2927.23},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-1463.61},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1519.6499999999999},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":256.02999999999997},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":256.03999999999996},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":256.02999999999997},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":256.03999999999996},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":256.03999999999996},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":239.47000000000003},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1.4500000000000002},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.22},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.22},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.22},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.22},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.22},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.22},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.13},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":163307.76},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21587.81},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21587.81},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21587.79},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21587.81},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21587.8},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21587.81},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21587.81},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12193.12},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":317178.59999999998},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23788.400000000001},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":22004.28},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":20353.97},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19514.080000000002},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19514.080000000002},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19514.07},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19514.080000000002},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19514.04},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19514.060000000001},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19514.05},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19514.05},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19514.07},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19514.03},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19514.05},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19514.02},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16863.27},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":45909.14},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3443.19},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3184.95},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2946.09},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2725.12},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2666.4},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2666.4},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2666.4},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2666.4},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2666.4},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2666.41},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2666.41},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2666.39},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2666.39},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2666.4},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2666.4},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2666.4},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1612.99},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":21912.679999999997},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1643.45},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1520.19},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1406.17},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1300.71},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1201.06},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1144.8900000000001},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1144.8900000000001},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1144.8800000000001},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1144.8900000000001},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1144.8800000000001},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1144.8900000000001},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1144.8800000000001},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1144.8800000000001},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1144.8900000000001},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1144.8800000000001},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1144.8900000000001},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1144.8800000000001},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1102.48},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":60925.69000000001},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4569.43},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4226.72},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3909.72},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3616.49},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3345.24},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3094.36},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3053.11},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3053.11},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3053.11},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3053.1},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3053.11},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3053.09},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3053.1},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3053.1},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3053.1},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3053.1},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3053.07},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3053.08},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1526.55},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":166207.54999999996},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12465.57},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11530.66},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10665.86},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9865.9},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9125.9699999999993},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8441.51},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7808.41},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7704.29},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7704.29},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7704.29},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7704.3},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7704.29},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7704.29},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7704.32},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7704.29},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7704.39},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7704.26},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7704.25},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7704.28},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3852.13},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":1061370.1400000001},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":146631.27000000002},{"$f":"SUM(F67:F88)","v":135315.84},{"$f":"SUM(G67:G88)","v":118236.06},90139.110000000015,81113.97,66853.73,61139.86,50630.73,36923.200000000004,34082.729999999996,34082.76,34082.720000000001,34082.689999999995,34082.759999999995,34082.69,31432.05,13515.2,11859.81,9230.83,3852.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":-2261.2986763329736},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":-2261.2886763329734},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":-7807.4586763329735},-2878.3154325611176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":-872.29596439544457},{"$f":"+F249*F250","v":-872.29210689544448},{"$f":"+G249*G250","v":-3011.7271843954445},-1110.310178110451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0.38574999999999998},{"$f":"IF(F246=0,0,+F253/F246)","v":0.38574999999999998},{"$f":"IF(G246=0,0,+G253/G246)","v":0.38574999999999998},0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0.38574999999999998},{"$f":"IF(F248=0,0,+F254/F248)","v":0.38574999999999998},{"$f":"IF(G248=0,0,+G254/G248)","v":0.38574999999999998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":2012.0662213643932},{"$f":"+E261","v":1712.8964064855409},{"$f":"+F261","v":1413.7279146066885},380.80113172783626,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,{"$f":"+BR261","v":5.6843418860808015E-13},5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":2012.0662213643927},{"$f":"+E251-E252","v":299.16981487885243},{"$f":"+F251-F252","v":299.16849187885236},{"$f":"+G251-G252","v":1032.9267828788522},380.8011317278357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":-2919.6934055645543},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":-2920.5434055645546},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":-2919.6934055645543},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":-982.3469445944429},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":1505.2120650738332},"     Begin Cumulative DFIT",{"$f":"+C272","v":1505.2120650738332},{"$f":"+E273","v":378.94033387730633},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0.38574999999999998},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":516.23993832603526},{"$f":"+E280","v":129.96450076984468},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":386.27543755619058},{"$f":"+F270-F271","v":129.96450076984476},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":13620.065649833883},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":14067.631299667764},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":14515.196949501646},14962.752599335527,16873.928249169407,20248.713899003287,23623.499548837168,26998.285198671048,30373.070848504929,33747.856498338813,37122.642148172694,40497.427798006574,43872.213447840455,47246.999097674336,50621.784747508216,53996.570397342097,57371.356047175977,60746.141697009858,64120.927346843739,67495.712996677627,70870.498646511507,74245.284296345388,77620.069946179268,80994.855596013149,84369.641245847029,87744.42689568091,91119.212545514791,94493.998195348671,97868.783845182552,101243.56949501643,104618.35514485031,107993.14079468419,111367.92644451807,114742.71209435195,118117.49774418584,121492.28339401972,124867.0690438536,128241.85469368748,131616.64034352137,134991.42599335525,138366.21164318913,141740.99729302301,145115.78294285689,148490.56859269078,151865.35424252466,155240.13989235854,158614.92554219242,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":161989.7111920263},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":165364.49684186018},168739.28249169406,172114.06814152794,175488.85379136182,178863.6394411957,182238.42509102958,185613.21074086346,188987.99639069734,192362.78204053122,195737.5676903651,199112.35334019898,202487.13899003286,205861.92463986675,209236.71028970063,212611.49593953451,215986.28158936839,219361.06723920227,222735.85288903615,226110.63853887003,229485.42418870391,232860.20983853779,236234.99548837167,239609.78113820555,242984.56678803943,246359.35243787331,249734.13808770719,253108.92373754107,256483.70938737495,259858.49503720884,263233.28068704274,266608.06633687665,269982.85198671056,273357.63763654447,276732.42328637838,280107.20893621229]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":113.43297945039716},{"$f":"IF(F284=0,0,F287*$C289)","v":113.43551395039721},{"$f":"IF(G284=0,0,G287*$C289)","v":113.43551395039721},113.43297945039716,484.38746845039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,{"$f":"IF(BS284=0,0,BS287*$C289)","v":855.33942295039719},855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719,855.33942295039719]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":5081.2957325000007},"     Begin Cumulative DFIT",{"$f":"+C291","v":5081.2957325000007},{"$f":"+E292","v":5194.7287119503981},{"$f":"+F292","v":5308.1642259007949},5421.5997398511918,5535.0327193015892,6019.4201877519863,6874.7596107023837,7730.0990336527811,8585.4384566031786,9440.777879553576,10296.117302503973,11151.456725454371,12006.796148404768,12862.135571355166,13717.474994305563,14572.814417255961,15428.153840206358,16283.493263156755,17138.832686107151,17994.172109057548,18849.511532007946,19704.850954958343,20560.190377908741,21415.529800859138,22270.869223809535,23126.208646759933,23981.54806971033,24836.887492660728,25692.226915611125,26547.566338561523,27402.90576151192,28258.245184462317,29113.584607412715,29968.924030363112,30824.26345331351,31679.602876263907,32534.942299214305,33390.281722164698,34245.621145115096,35100.960568065493,35956.299991015891,36811.639413966288,37666.978836916685,38522.318259867083,39377.65768281748,40232.997105767878,41088.336528718275,41943.675951668672,42799.01537461907,43654.354797569467,44509.694220519865,45365.033643470262,46220.37306642066,47075.712489371057,47931.051912321454,48786.391335271852,49641.730758222249,50497.070181172647,51352.409604123044,52207.749027073442,53063.088450023839,53918.427872974236,54773.767295924634,55629.106718875031,56484.446141825429,57339.785564775826,{"$f":"+BR292","v":58195.124987726223},59050.464410676621,59905.803833627018,60761.143256577416,61616.482679527813,62471.822102478211,63327.161525428608,64182.500948379005,65037.840371329403,65893.1797942798,66748.51921723019,67603.858640180581,68459.198063130971,69314.537486081361,70169.876909031751,71025.216331982141,71880.555754932531]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":5081.2957325000007},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":5194.7287119503981},{"$f":"+E295+F290","v":5308.1642259007949},{"$f":"+F295+G290","v":5421.5997398511918},5535.0327193015892,6019.4201877519863,6874.7596107023837,7730.0990336527811,8585.4384566031786,9440.777879553576,10296.117302503973,11151.456725454371,12006.796148404768,12862.135571355166,13717.474994305563,14572.814417255961,15428.153840206358,16283.493263156755,17138.832686107151,17994.172109057548,18849.511532007946,19704.850954958343,20560.190377908741,21415.529800859138,22270.869223809535,23126.208646759933,23981.54806971033,24836.887492660728,25692.226915611125,26547.566338561523,27402.90576151192,28258.245184462317,29113.584607412715,29968.924030363112,30824.26345331351,31679.602876263907,32534.942299214305,33390.281722164698,34245.621145115096,35100.960568065493,35956.299991015891,36811.639413966288,37666.978836916685,38522.318259867083,39377.65768281748,40232.997105767878,41088.336528718275,41943.675951668672,42799.01537461907,43654.354797569467,44509.694220519865,45365.033643470262,46220.37306642066,47075.712489371057,47931.051912321454,48786.391335271852,49641.730758222249,50497.070181172647,51352.409604123044,52207.749027073442,53063.088450023839,53918.427872974236,54773.767295924634,55629.106718875031,56484.446141825429,57339.785564775826,58195.124987726223,{"$f":"+BR295+BS290","v":59050.464410676621},59905.803833627018,60761.143256577416,61616.482679527813,62471.822102478211,63327.161525428608,64182.500948379005,65037.840371329403,65893.1797942798,66748.51921723019,67603.858640180581,68459.198063130971,69314.537486081361,70169.876909031751,71025.216331982141,71880.555754932531,72735.895177882921]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":3258.8483044822965},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":2930.7057700424866},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":2602.5532356026765},2274.4107011628666,1946.2681667230565,1601.5556322832465,1017.3730978434364,433.19056340362636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":-126.58484016015676},{"$f":"+F306*F307","v":-126.58098266015675},{"$f":"+G306*G307","v":-126.58484016015674},-126.58098266015675,-126.58098266015672,-132.97286016015673,-225.3484126601567,-225.3484126601567,-167.10325983294885,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0.38575000000000004},{"$f":"IF(F303=0,0,+F310/F303)","v":0.38574999999999998},{"$f":"IF(G303=0,0,+G310/G303)","v":0.38574999999999998},0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":909.12536262480796},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":825.95510277103813},{"$f":"IF(F308<>0,+E315+F308,0)","v":742.78737741726832},{"$f":"IF(G308<>0,+F315+G308,0)","v":659.61711756349848},576.44939220972856,493.28166685595869,405.91427500218884,257.85321164841901,109.79214829464914,2.8421709430404007E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":474.56021098939459},{"$f":"+E308-E309","v":43.414580306386881},{"$f":"+F308-F309","v":43.413257306386882},{"$f":"+G308-G309","v":43.414580306386867},43.413257306386882,43.413257306386853,45.605468306386868,77.28734930638683,77.28734930638683,57.311111538299741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":3.6319043534538626},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":3.3454089546695274},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":3.0589135558851921},2.7724181571008568,2.4859227583165215,2.1994273595321863,1.8229319607478509,1.3164365619635157,0.8099411631791803,0.30344576439484494,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":-0.28649539878433539},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":-0.28649539878433539},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":-0.28649539878433539},-0.28649539878433539,-0.28649539878433539,-0.28649539878433539,-0.37649539878433536,-0.50649539878433536,-0.50649539878433536,-0.50649539878433536,-0.30344576439484494,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":-0.11051560008105737},{"$f":"+F325*F326","v":-0.11051560008105736},{"$f":"+G325*G326","v":-0.11051560008105736},-0.11051560008105733,-0.11051560008105732,-0.11051560008105732,-0.1452331000810573,-0.19538060008105726,-0.19538060008105723,-0.19538060008105723,-0.11705420361531138,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0.38574999999999993},{"$f":"IF(F324=0,0,+F330/F324)","v":0.38574999999999993},{"$f":"IF(G324=0,0,+G330/G324)","v":0.38574999999999987},0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0.51840428722111342},{"$f":"+E337","v":0.48050094596194587},{"$f":"+F337","v":0.44259760470277831},0.40469426344361076,0.3667909221844432,0.3288875809252757,0.2909842396661082,0.2411738984069407,0.17416455714777324,0.1071552158886058,4.0145874629438361E-2,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,{"$f":"+BR337","v":4.3021142204224816E-16},4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16,4.3021142204224816E-16]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0.51840428722111309},{"$f":"+E327-E328","v":3.7903341259167569E-2},{"$f":"+F327-F328","v":3.7903341259167556E-2},{"$f":"+G327-G328","v":3.7903341259167556E-2},3.7903341259167528E-2,3.7903341259167514E-2,3.7903341259167514E-2,4.9810341259167501E-2,6.7009341259167465E-2,6.7009341259167438E-2,6.7009341259167438E-2,4.014587462943793E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":-40069.825990539888},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":-40069.825990539888},-40069.845990539885,-40069.825990539888,-40069.835990539883,-40069.825990539888,-40069.825990539888,-49464.515990539883,-61657.635990539886,-61657.635990539886,-61657.635990539886,-61657.635990539886,-61657.635990539886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0.38574999999999998},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0.38574999999999993},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0.38574999999999993},0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999987,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":-15456.93537585076},{"$f":"+F344*F345","v":-15456.935375850759},{"$f":"+G344*G345","v":-15456.943090850758},-15456.935375850759,-15456.939233350755,-15456.935375850759,-15456.935375850757,-19080.93704335075,-23784.433083350748,-23784.433083350748,-23784.433083350748,-23784.433083350752,-10861.978817331841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":233279.20739754089},"     Begin Cumulative DFIT",{"$f":"+C348","v":233279.20739754089},{"$f":"+E349","v":217822.27202169012},{"$f":"+F349","v":202365.33664583936},186908.39355498861,171451.45817913784,155994.5189457871,140537.58356993634,125080.64819408557,105999.71115073483,82215.27806738409,58430.844984033341,34646.411900682593,10861.978817331841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0.38574999999999993},{"$f":"IF(F343=0,0,+F349/F343)","v":0.38574999999999993},{"$f":"IF(G343=0,0,+G349/G343)","v":0.38574999999999993},0.38574999999999987,0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999987,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":5301.2379785484263},{"$f":"+F346-F347","v":5301.2379785484245},5301.2406245484235,5301.2379785484245,5301.2393015484213,5301.2379785484245,5301.2379785484227,6544.155465548416,8157.3052415484144,8157.3052415484144,8157.3052415484144,8157.3052415484181,3725.3137978820514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":-45477.559464341422},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":-45477.559464341422},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":-45477.559464341422},-45477.559464341422,-45477.559464341422,-45477.559464341422,-45477.559464341422,-45477.559464341422,-45477.559464341422,-45477.559464341422,-45477.559464341422,-45477.559464341422,-45477.559464341422,-45477.559464341422,-45477.559464341422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":-11526.287446237335},{"$f":"IF(F360=0,0,F363*$C365)","v":-11526.287446237335},{"$f":"IF(G360=0,0,G363*$C365)","v":-11526.287446237335},-11526.287446237335,-11526.287446237335,-11526.287446237335,-11526.287446237335,-11526.287446237335,-11526.287446237335,-11526.287446237335,-11526.287446237335,-11526.287446237335,-11526.287446237335,-11526.287446237335,-3622.2523418931232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":233571.646525563},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":216028.67796219329},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":198485.70939882359},180942.74083545388,163399.77227208417,145856.80370871446,128313.83514534477,110770.86658197507,93227.898018605367,75684.929455235659,58141.960891865951,40598.992328496242,23056.023765126542,5513.0552017568443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0.38574999999999998},{"$f":"IF(F360=0,0,+F367/F360)","v":0.38574999999999998},{"$f":"IF(G360=0,0,+G367/G360)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999987,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":164990.27658921582},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":153463.98914297848},{"$f":"IF(F365<>0,+E372+F365,0)","v":141937.70169674113},{"$f":"IF(G365<>0,+F372+G365,0)","v":130411.4142505038},118885.12680426647,107358.83935802914,95832.551911791816,84306.264465554486,72779.977019317157,61253.689573079821,49727.402126842484,38201.114680605147,26674.827234367811,15148.539788130476,3622.2523418931414,1.8189894035458565E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":86124.338499716847},{"$f":"+E365-E366","v":6016.6811171323698},{"$f":"+F365-F366","v":6016.6811171323698},{"$f":"+G365-G366","v":6016.6811171323661},6016.6811171323661,6016.6811171323661,6016.6811171323661,6016.6811171323625,6016.6811171323661,6016.6811171323698,6016.6811171323698,6016.6811171323698,6016.6811171323698,6016.6811171323661,6016.6811171323625,1890.8028598637211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":757300.70775943424},"     Begin Cumulative Difference",{"$f":"+$C398","v":757300.70775943424},{"$f":"+E400","v":721493.19124367496},{"$f":"+F400","v":683901.55472791567},644659.60821215645,604577.77169639722,564495.93518063799,524414.08866487874,484332.25214911945,444250.37563336018,404168.51911760087,364086.6526018416,324004.78608608234,283922.93957032304,243841.05305456376,203759.1865388045,163677.29002304521,120944.64350728593,61348.726991526652,1752.8104757673718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.38574999999999998},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.38574999999999998},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38575000000000131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":292128.74801820173},"     Begin Cumulative DFIT",{"$f":"+C405","v":292128.74801820173},{"$f":"+E406","v":278315.9985222476},{"$f":"+F406","v":263815.02473629348},248677.44386783935,233215.87543188522,217754.30699593108,202292.73470247694,186831.16626652281,171369.58240056867,155908.00624961453,140446.42624116037,124984.84623270623,109523.27393925209,94061.686215797949,78600.106207343808,63138.514626389675,46654.396232935542,23665.271436981406,676.14664102726601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38574999999999998},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38574999999999998},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38575000000000131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":100190.88363657313},{"$f":"+E413","v":95453.549201538175},{"$f":"+F413","v":90480.175690503223},85288.466166468279,79985.639195433323,74682.812224398367,69379.983930363422,64077.156959328473,58774.324696293523,53471.495079258573,48168.66413922362,42865.833199188666,37563.004905153721,32260.17131911877,26957.34037908382,21654.505470048876,16000.976336013928,8116.4365809789815,231.89682594403166,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,{"$f":"+BR413","v":6.0254023992456496E-12},6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12,6.0254023992456496E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":100190.88363657313},{"$f":"+E403-E404","v":4737.3344350349525},{"$f":"+F403-F404","v":4973.3735110349517},{"$f":"+G403-G404","v":5191.7095240349518},5302.8269710349523,5302.8269710349523,5302.8282940349509,5302.8269710349505,5302.8322630349503,5302.8296170349513,5302.8309400349517,5302.8309400349499,5302.8282940349472,5302.8335860349507,5302.8309400349499,5302.8349090349457,5653.5291340349486,7884.5397550349462,7884.5397550349498,231.89682594402564,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":-4695.7009016267366},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-4953.9409016267373},-5192.800901626737,-5413.7709016267372,-5472.4909016267375,-5472.4909016267375,-5472.4909016267375,-5472.4909016267375,-5472.4909016267375,-5472.4809016267372,-5472.4809016267372,-5472.5009016267377,-5472.5009016267377,-5472.4909016267375,-5472.4909016267375,-5472.4909016267375,-6525.9009016267373,-8138.8909016267371,-8138.8909016267371,-8138.8909016267371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.38574999999999998},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38575000000000004},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.38574999999999976,0.38574999999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":42915.913917958489},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":41004.931215155972},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":39001.808267353459},36913.446142050947,34802.432776748436,32691.419411445921,30580.406046143406,28469.392680840891,26358.379315538376,24247.369807735864,22136.360299933353,20025.343077130838,17914.325854328323,15803.31248902581,13692.299123723296,11581.285758420783,9063.9194856182712,5924.3423203157599,2784.7651550132482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":44727.280540760999},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":42915.913917958489},{"$f":"+E428+F423","v":41004.931215155972},{"$f":"+F428+G423","v":39001.808267353459},36913.446142050947,34802.432776748436,32691.419411445921,30580.406046143406,28469.392680840891,26358.379315538376,24247.369807735864,22136.360299933353,20025.343077130838,17914.325854328323,15803.31248902581,13692.299123723296,11581.285758420783,9063.9194856182712,5924.3423203157599,2784.7651550132482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":15340.036851698456},{"$f":"+E432","v":14718.795622413239},{"$f":"+F432","v":14063.389241128021},13376.381681842804,12660.139791557587,11936.12924527237,11212.118698987153,10488.108152701936,9764.0976064167189,9040.0870601315019,8316.0778368462852,7592.0686135610686,6868.056744275852,6144.0448749906354,5420.0343287054184,4696.0237824202013,3972.0132361349852,3108.6365468497697,2031.8612805645548,955.08601427933945,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,{"$f":"+BR432","v":7.73070496506989E-12},7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12,7.73070496506989E-12]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":-1853.2090628462049},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":-1976.4690628462049},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":-2090.4890628462049},-2195.9490628462049,-2295.599062846205,-2351.7690628462051,-2351.7690628462051,-2351.7790628462049,-2351.7690628462051,-2351.7790628462049,-2351.7690628462051,-2351.7790628462049,-2351.7790628462049,-2351.7690628462051,-2351.7790628462049,-2351.7690628462051,-2351.7790628462049,-2394.1790628462049,-3496.659062846205,-3496.659062846205,-3496.659062846205,-3496.659062846205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":52267.434447338295},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":50290.96538449209},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":48200.476321645889},46004.527258799681,43708.928195953478,41357.15913310727,39005.390070261063,36653.61100741486,34301.841944568652,31950.062881722446,29598.293818876242,27246.514756030036,24894.735693183829,22542.966630337625,20191.187567491419,17839.418504645215,15487.63944179901,13093.460378952805,9596.8013161065992,6100.1422532603938,2603.4831904141888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":-469.69583697837066},{"$f":"IF(F436=0,0,F439*$C441)","v":-500.93608397837068},{"$f":"IF(G436=0,0,G439*$C441)","v":-529.83445297837068},-556.56328997837068,-581.81958247837065,-596.05586897837065,-596.05586897837065,-596.05840347837068,-596.05586897837065,-596.05840347837068,-596.05586897837065,-596.05840347837068,-596.05840347837068,-596.05586897837065,-596.05840347837068,-596.05586897837065,-596.05840347837068,-606.80468347837063,-886.22823947837071,-886.22823947837071,-886.22823947837071,-659.85281461047623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38575000000000004},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38574999999999998},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38574999999999998},0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":13716.877097656261},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":13247.181260677889},{"$f":"IF(F441<>0,+E448+F441,0)","v":12746.245176699518},{"$f":"IF(G441<>0,+F448+G441,0)","v":12216.410723721148},11659.847433742778,11078.027851264407,10481.971982286037,9885.9161133076668,9289.8577098292953,8693.8018408509251,8097.7434373725546,7501.6875683941835,6905.6291649158129,6309.5707614374423,5713.5148924590721,5117.4564889807016,4521.4006200023305,3925.3422165239599,3318.537533045589,2432.3092935672184,1546.0810540888478,659.85281461047714,9.0949470177292824E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":7160.1611363974098},"     End Excess Deferred",{"$f":"+E449-E450","v":6914.9815773828568},{"$f":"+F449-F450","v":6653.4947203683041},6376.9230173537517,6086.3989563391988,5782.6912003246462,5471.5521533100937,5160.4131062955403,4849.2727362809874,4538.1336892664349,4226.993319251882,3915.854272237329,3604.7139022227761,3293.5735322082232,2982.4344851936703,2671.2941151791174,2360.1550681645645,2049.0146981500116,1732.2648081354587,1269.6568141209059,807.04882010635299,344.44082609180009,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,{"$f":"+BR449-BR450","v":3.0695446184836328E-12},3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12,3.0695446184836328E-12]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":158982.87375861901},"     Begin Cumulative Difference",{"$f":"+$C455","v":158982.87375861901},{"$f":"+E457","v":154234.98868056905},{"$f":"+F457","v":149144.39360251909},143736.79852446914,138035.97344641917,132063.89836836921,125840.94329031925,119576.73821226929,113312.53313421934,107048.32805616938,100784.11297811943,94519.907900069476,88255.682822019517,81991.467743969566,75727.252665919616,69463.037587869665,63198.822509819714,56934.577431769758,50670.342353719803,42879.57727566985,33562.262197619893,24244.947119569937,14927.632041519983,5610.316963470028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":-4747.8850780499542},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":-5090.5950780499543},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":-5407.5950780499552},-5700.8250780499548,-5972.0750780499548,-6222.955078049954,-6264.205078049954,-6264.205078049954,-6264.205078049954,-6264.2150780499542,-6264.205078049954,-6264.2250780499544,-6264.2150780499542,-6264.2150780499542,-6264.2150780499542,-6264.2150780499542,-6264.2450780499548,-6264.2350780499546,-7790.7650780499544,-9317.3150780499545,-9317.3150780499545,-9317.3150780499545,-9317.3150780499545,-5610.316963470028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.38574999999999998},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.38574999999999998},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.38574999999999998},0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":-1831.4966688577697},{"$f":"+F458*F459","v":-1963.6970513577699},{"$f":"+G458*G459","v":-2085.9798013577702},-2199.0932738577703,-2303.7279613577703,-2400.5049213577704,-2416.4171088577705,-2416.4171088577705,-2416.4171088577705,-2416.4209663577703,-2416.41710885777,-2416.4248238577702,-2416.4209663577699,-2416.4209663577699,-2416.4209663577699,-2416.4209663577694,-2416.4325388577695,-2416.4286813577692,-3005.2876288577686,-3594.1542913577687,-3594.1542913577687,-3594.1542913577687,-3594.1542913577691,-2164.1797686585628,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38574999999999998},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38574999999999998},0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":21033.434198265291},{"$f":"+E470","v":20405.289002439284},{"$f":"+F470","v":19731.803273613274},19016.378444787264,18262.159286961254,17472.053754135246,16648.756797309237,15820.002465483227,14991.248133657216,14162.493801831206,13333.738147005197,12504.983815179188,11676.226837353179,10847.47118252717,10018.715527701161,9189.9598728751516,8361.2042180491426,7532.4445942231341,6703.6862933971261,5672.968073571119,4440.2872887451113,3207.6065039191035,1974.9257190930957,742.2449342670875,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,{"$f":"+BR470","v":3.4106051316484809E-12},3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12,3.4106051316484809E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":21033.434198265284},{"$f":"+E460-E461","v":628.14519582600883},{"$f":"+F460-F461","v":673.48572882600888},{"$f":"+G460-G461","v":715.42482882600893},754.21915782600922,790.10553282600927,823.29695682600959,828.75433182600955,828.75433182600955,828.75433182600955,828.7556548260095,828.75433182600909,828.75697782600923,828.75565482600905,828.75565482600905,828.75565482600905,828.75565482600859,828.75962382600846,828.75830082600805,1030.7182198260075,1232.6807848260078,1232.6807848260078,1232.6807848260078,1232.6807848260082,742.24493426708409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":432391.68483518064},"     Begin Cumulative Difference",{"$f":"+$C474","v":432391.68483518064},{"$f":"+E476","v":421345.63086141687},{"$f":"+F476","v":409364.66688765312},396518.90291388938,382873.17894012562,368487.52496636187,353417.4109925981,337714.19701883435,321906.86304507061,306099.52907130687,290292.19509754312,274484.87112377939,258677.53715001565,242870.2031762519,227062.89920248816,211255.56522872442,195448.33125496068,179640.96728119694,163833.59330743318,148026.24933366943,128366.75535990568,104855.13138614193,81343.507412378181,57831.88343861443,34320.259464850678,10808.63549108693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.38575000000000004},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.38575000000000004},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.38575000000000004},0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":166795.09242517094},"     Begin Cumulative DFIT",{"$f":"+C481","v":166795.09242517094},{"$f":"+E482","v":162534.07710479156},{"$f":"+F482","v":157912.4202519122},152957.16679903283,147693.32877615347,142144.0627557741,136330.76629039473,130273.25150001537,124175.572419636,118077.89333925663,111980.21425887725,105882.53903599789,99784.859955618522,93687.180875239152,87589.513367359788,81491.834286980418,75394.193781601061,69296.503128721699,63198.808618342337,57101.125680462974,49517.475880083613,40447.866932204248,31378.257984324882,22308.649036445517,13239.040088566151,4169.4311406867837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.38575000000000004},{"$f":"IF(F476=0,0,+F482/F476)","v":0.38575000000000004},{"$f":"IF(G476=0,0,+G482/G476)","v":0.38574999999999998},0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":166795.09242517094},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":162534.07710479156},{"$f":"+E485+F480","v":157912.4202519122},{"$f":"+F485+G480","v":152957.16679903283},147693.32877615347,142144.0627557741,136330.76629039473,130273.25150001537,124175.572419636,118077.89333925663,111980.21425887725,105882.53903599789,99784.859955618522,93687.180875239152,87589.513367359788,81491.834286980418,75394.193781601061,69296.503128721699,63198.808618342337,57101.125680462974,49517.475880083613,40447.866932204248,31378.257984324882,22308.649036445517,13239.040088566151,4169.4311406867837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":1461.3929407289443},{"$f":"+F479-F480","v":1585.0815337289437},1699.494573728944,1805.3292817289434,1903.2220207289442,1993.776078728943,2077.5352087289448,2091.3102847289438,2091.3102847289438,2091.3102847289438,2091.3089617289434,2091.3102847289438,2091.3102847289429,2091.306315728943,2091.3102847289429,2091.2970547289419,2091.3142537289414,2091.3155767289422,2091.3116077289433,2600.9510527289422,3110.5878517289439,3110.5878517289439,3110.5878517289439,3110.5878517289439,3110.5878517289457,1429.9824754708011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":57205.419903694405},"     End Excess Deferred",{"$f":"+E487-E488","v":55744.026962965458},{"$f":"+F487-F488","v":54158.945429236512},52459.450855507566,50654.121573778626,48750.899553049683,46757.123474320739,44679.588265591796,42588.277980862855,40496.967696133914,38405.657411404973,36314.348449676028,34223.038164947087,32131.727880218146,30040.421564489203,27949.111279760262,25857.814225031321,23766.499971302379,21675.184394573436,19583.872786844491,16982.921734115549,13872.333882386605,10761.746030657661,7651.1581789287175,4540.5703271997736,1429.9824754708279,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,{"$f":"+BR487-BR488","v":2.6830093702301383E-11},2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11,2.6830093702301383E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":57205.419903694405},{"$f":"+E479-E480","v":1461.3929407289443},{"$f":"+F479-F480","v":1585.0815337289437},{"$f":"+G479-G480","v":1699.494573728944},1805.3292817289434,1903.2220207289442,1993.776078728943,2077.5352087289448,2091.3102847289438,2091.3102847289438,2091.3102847289438,2091.3089617289434,2091.3102847289438,2091.3102847289429,2091.306315728943,2091.3102847289429,2091.2970547289419,2091.3142537289414,2091.3155767289422,2091.3116077289433,2600.9510527289422,3110.5878517289439,3110.5878517289439,3110.5878517289439,3110.5878517289439,3110.5878517289457,1429.9824754708011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":371807.7421227757},{"$f":"SUM(E493:CI493)","v":370065.01904977573},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":19740.110191653162},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":19939.337260866814},20964.509197096966,20611.312749945948,20385.244406218113,20518.613390218114,20639.522360218103,21896.2387372181,23489.408306450019,23432.099840911716,23432.069008445087,23432.034154570458,19000.046679904088,15274.723621022034,11148.854624753389,9608.7314368896677,11979.130691889664,12198.138788889668,4893.3099137987438,5251.3258458488344,4805.8766305695044,4687.7094626467488,4343.2686365549525,3852.8327859960282,3110.5878517289457,1429.9824754708011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":19740.110191653155},{"$f":"SUM(F498:F518)","v":19939.337260866811},20964.509197096962,20611.312749945948,20385.244406218106,20518.61339021811,20639.522360218107,21896.238737218104,23489.408306450019,23432.099840911716,23432.069008445091,23432.034154570458,19000.046679904088,15274.723621022034,11148.854624753389,9608.7314368896696,11979.130691889666,12198.138788889668,4893.3099137987447,5251.3258458488344,4805.8766305695044,4687.7094626467488,4343.2686365549525,3852.8327859960282,3110.5878517289457,1429.9824754708011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":299.16981487885243},{"$f":"+F262","v":299.16849187885236},1032.9267828788522,380.8011317278357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":386.27543755619058},{"$f":"+F281","v":129.96450076984476},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":43.414580306386881},{"$f":"+F319","v":43.413257306386882},43.414580306386867,43.413257306386882,43.413257306386853,45.605468306386868,77.28734930638683,77.28734930638683,57.311111538299741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":3.7903341259167569E-2},{"$f":"+F338","v":3.7903341259167556E-2},3.7903341259167556E-2,3.7903341259167528E-2,3.7903341259167514E-2,3.7903341259167514E-2,4.9810341259167501E-2,6.7009341259167465E-2,6.7009341259167438E-2,6.7009341259167438E-2,4.014587462943793E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":5301.2379785484263},{"$f":"+F357","v":5301.2379785484245},5301.2406245484235,5301.2379785484245,5301.2393015484213,5301.2379785484245,5301.2379785484227,6544.155465548416,8157.3052415484144,8157.3052415484144,8157.3052415484144,8157.3052415484181,3725.3137978820514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":6016.6811171323698},{"$f":"+F376","v":6016.6811171323698},6016.6811171323661,6016.6811171323661,6016.6811171323661,6016.6811171323661,6016.6811171323625,6016.6811171323661,6016.6811171323698,6016.6811171323698,6016.6811171323698,6016.6811171323698,6016.6811171323661,6016.6811171323625,1890.8028598637211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":4737.3344350349525},{"$f":"+F414","v":4973.3735110349517},5191.7095240349518,5302.8269710349523,5302.8269710349523,5302.8282940349509,5302.8269710349505,5302.8322630349503,5302.8296170349513,5302.8309400349517,5302.8309400349499,5302.8282940349472,5302.8335860349507,5302.8309400349499,5302.8349090349457,5653.5291340349486,7884.5397550349462,7884.5397550349498,231.89682594402564,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":621.24122928521706},{"$f":"+F433","v":655.40638128521732},687.00755928521721,716.24189028521732,724.01054628521752,724.01054628521752,724.01054628521752,724.01054628521706,724.01054628521661,724.00922328521619,724.00922328521665,724.01186928521679,724.01186928521679,724.01054628521661,724.01054628521661,724.01054628521615,863.37668928521543,1076.7752662852149,1076.7752662852154,955.08601427933172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":245.17955901455292},{"$f":"+F452","v":261.48685701455281},276.57170301455278,290.52406101455267,303.70775601455284,311.13904701455283,311.13904701455294,311.14037001455279,311.13904701455294,311.14037001455279,311.13904701455283,311.14037001455279,311.1403700145529,311.13904701455294,311.14037001455267,311.13904701455294,311.14037001455279,316.74989001455276,462.60799401455267,462.6079940145529,462.6079940145529,344.44082609179702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":628.14519582600883},{"$f":"+F471","v":673.48572882600888},715.42482882600893,754.21915782600922,790.10553282600927,823.29695682600959,828.75433182600955,828.75433182600955,828.75433182600955,828.7556548260095,828.75433182600909,828.75697782600923,828.75565482600905,828.75565482600905,828.75565482600905,828.75565482600859,828.75962382600846,828.75830082600805,1030.7182198260075,1232.6807848260078,1232.6807848260078,1232.6807848260078,1232.6807848260082,742.24493426708409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":1461.3929407289443},{"$f":"+F490","v":1585.0815337289437},1699.494573728944,1805.3292817289434,1903.2220207289442,1993.776078728943,2077.5352087289448,2091.3102847289438,2091.3102847289438,2091.3102847289438,2091.3089617289434,2091.3102847289438,2091.3102847289429,2091.306315728943,2091.3102847289429,2091.2970547289419,2091.3142537289414,2091.3155767289422,2091.3116077289433,2600.9510527289422,3110.5878517289439,3110.5878517289439,3110.5878517289439,3110.5878517289439,3110.5878517289457,1429.9824754708011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3791","index":19,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":165496},{"$f":"IFERROR(+B11/$B$32,0)","v":1},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":1}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":165496},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3800","index":20,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,{"$f":"+$F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3801","index":21,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":980580.97727099969}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":980580.97727099969},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":980580.97727099957}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12200567.5},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10276996.470000001},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.7E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":414290.70999999996},{"$f":"IFERROR(+B11/$B$32,0)","v":3.4627566380209661E-2},{"$f":"+C11*$D$8","v":422475.96098247863},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":11406.850946526924},{"$f":"+F11*E11","v":239543.86987706539},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":182932.09110541324},{"$f":"+$E$8*J11","v":212898.86647120747},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":2.0716059122204551E-2}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":192555.22},{"$f":"IFERROR(+B12/$B$32,0)","v":1.609429924799877E-2},{"$f":"+C12*$D$8","v":196359.58434040824},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":5301.7087771910228},{"$f":"+F12*E12","v":106034.17554382046},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":90325.408796587784},{"$f":"+$E$8*J12","v":105121.94459779465},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":1.0228858684992292E-2}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":289142.36},2.4167320247732518E-2,294855.02197657729,{"$f":"2018-A13","v":19},7961.0855933675866,151260.62627398415,143594.39570259314,167117.11921055859,1.6261280199754567E-2]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":421923.61},3.5265545328430598E-2,430259.66620382719,18,11617.010987503334,209106.19777506002,221153.46842876717,257381.42750212751,2.5044421125711206E-2]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":602342.9},5.0345489893794615E-2,614243.54776980903,17,16584.575789784845,281937.78842634236,332305.75934346666,386741.98200309312,3.7631810337976412E-2]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":538768.26},4.5031745188541784E-2,549412.84681560425,16,14834.146864021315,237346.34982434104,312066.49699126324,363187.25201034121,3.5339824536335683E-2]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":725646.35},6.0651534168318318E-2,739983.13659912394,15,19979.544688176346,299693.17032264516,440289.96627647878,512415.47709031065,4.986043136106192E-2]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":738942.74000000011},6.1762883315737434E-2,753542.22688827838,14,20345.640125983515,284838.96176376921,468703.26512450917,545483.26241381385,5.3078082103672632E-2]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":934724.42},7.8126859037589771E-2,953192.01725109899,13,25736.184465779672,334570.39805513574,618621.61919596326,719960.29075899092,7.0055516011964816E-2]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1055765.54},8.8243811497216301E-2,1076624.5786290634,12,29068.863622984714,348826.36347581656,727798.21515324689,847021.50448062702,8.2419168572569035E-2]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":593271.43999999994},4.9587272111611132E-2,604992.86053857917,11,16334.807234541637,179682.87957995801,425309.98095862113,494981.5655515776,4.8164029928053249E-2]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":520414.25000000006},4.3497666136617041E-2,530696.21179226041,10,14328.797718391032,143287.97718391032,387408.23460835009,450870.99541327369,4.3871864384640941E-2]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":276905.42000000004},2.314452286919453E-2,282376.31352090155,9,7624.1604650643412,68617.444185579065,213758.86933532247,248775.49206734248,2.4207023208926183E-2]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":225894.28999999998},1.8880871168666397E-2,230357.34315211826,8,6219.6482651071929,49757.186120857543,180600.15703126072,210184.92974161217,2.0451980338338303E-2]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":566183.1599999998},4.7323158552739122E-2,577369.39023589599,7,15588.973536369191,109122.81475458434,468246.57548131165,544951.76076870412,5.3026364498566778E-2]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":471541.87999999995},3.9412777927723408E-2,480858.25746969954,6,12983.172951681887,77899.037710091317,402959.21975960821,468969.44435794587,4.5632928426796067E-2]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":504650.07999999996},4.218005309358281E-2,514620.58492184087,5,13894.755792889704,69473.778964448516,445146.80595739232,518067.93345513201,5.0410441899775407E-2]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":588380.83000000007},4.9178501366028367E-2,600005.62546507129,4,16200.151887556925,64800.607550227702,535205.01791484363,622878.91072164488,6.0609042003655064E-2]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":528812.32000000007},4.4199600115273352E-2,539260.20467940031,3,14560.025526343808,43680.076579031425,495580.12810036889,576762.92268165178,5.6121739884343047E-2]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":791552.92999999982},6.6160188885298565E-2,807191.85030783492,2,21794.179958311543,43588.359916623085,763603.49039121182,888692.17290074402,8.6473920225132075E-2]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":982479.17000000016},8.211833346769544E-2,1001890.2704601273,1,27051.037302423436,27051.037302423436,974839.23315770389,1134531.2158015058,0.11039521314552964]
["Total",{"$f":"SUM(B11:B31)","v":11964187.880000001},null,{"$f":"SUM(D11:D31)","v":12200567.499999998},null,{"$f":"SUM(F11:F31)","v":329415.32249999995},{"$f":"SUM(G11:G31)","v":3370119.1011857153},{"$f":"SUM(H11:H31)","v":8830448.3988142852},{"$f":"SUM(I11:I31)","v":10276996.469999999}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":212898.86647120747},null,{"$f":"+$F11","v":11406.850946526924},{"$f":"+$F11","v":11406.850946526924},11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,{"$f":"+$F11","v":11406.850946526924},11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924,11406.850946526924]
[1998,null,{"$f":"+I12","v":105121.94459779465},null,{"$f":"+$F12","v":5301.7087771910228},5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228,5301.7087771910228]
[1999,null,167117.11921055859,null,{"$f":"+$F13","v":7961.0855933675866},7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866,7961.0855933675866]
[{"$f":"A40+1","v":2000},null,257381.42750212751,null,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334,11617.010987503334]
[{"$f":"A41+1","v":2001},null,386741.98200309312,null,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845,16584.575789784845]
[2002,null,363187.25201034121,null,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315,14834.146864021315]
[2003,null,512415.47709031065,null,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,{"$f":"+$F17","v":19979.544688176346},19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346,19979.544688176346]
[2004,null,545483.26241381385,null,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,{"$f":"+$F18","v":20345.640125983515},20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515,20345.640125983515]
[2005,null,719960.29075899092,null,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672,25736.184465779672]
[2006,null,847021.50448062702,null,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714,29068.863622984714]
[2007,null,494981.5655515776,null,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637,16334.807234541637]
[2008,null,450870.99541327369,null,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032,14328.797718391032]
[2009,null,248775.49206734248,null,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,{"$f":"+$F23","v":7624.1604650643412},7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412,7624.1604650643412]
[2010,null,210184.92974161217,null,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929,6219.6482651071929]
[{"$f":"A51+1","v":2011},null,544951.76076870412,null,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,{"$f":"+$F25","v":15588.973536369191},15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191,15588.973536369191]
[2012,null,468969.44435794587,null,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,{"$f":"+$F26","v":12983.172951681887},12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887,12983.172951681887]
[2013,null,518067.93345513201,null,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704,13894.755792889704]
[2014,null,622878.91072164488,null,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,{"$f":"+$F28","v":16200.151887556925},16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925,16200.151887556925]
[2015,null,576762.92268165178,null,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808,14560.025526343808]
[2016,null,888692.17290074402,null,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543,21794.179958311543]
[2017,null,1134531.2158015058,null,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436,27051.037302423436]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":10276996.469999999},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":329415.32249999995},329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,{"$f":"SUM(BQ38:BQ58)","v":329415.32249999995},329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995,329415.32249999995]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4295.9200000000128},{"$f":"C68-SUM(E68:AY68)","v":1.2732925824820995E-11},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4295.92},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":20505.189999999988},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12895.69},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7609.5},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":49760.729999999981},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18818.2},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18816.759999999998},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12125.77},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":85954.340000000026},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23912.98},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23914.57},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23912.97},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14213.82},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":77059.76999999999},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16819.68},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16819.689999999999},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16819.68},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16819.68},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9781.0400000000009},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":89030.839999999967},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16187.43},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16187.43},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16187.42},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16187.42},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16187.43},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8093.71},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":107195.23},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16478.75},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16478.740000000002},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16478.75},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16478.740000000002},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16478.740000000002},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16478.740000000002},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8322.77},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":138718.38},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":55194.55},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":55194.520000000004},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":28329.309999999998},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":212048.13000000006},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":61216.639999999999},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":61216.65},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":61216.639999999999},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":28398.2},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":157644.35000000003},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":35032.089999999997},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":35032.079999999994},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":35032.050000000003},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":35032.089999999997},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17516.039999999997},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":84037.9},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15364.96},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15364.96},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15364.94},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15364.97},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15364.94},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7213.13},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":52891.719999999987},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8175.44},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8175.52},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8175.46},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8175.53},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8175.51},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8175.39},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3838.87},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":30875.119999999999},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4196.9799999999996},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4196.97},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4196.9799999999996},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4196.8999999999996},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4196.96},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4196.92},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4196.8900000000003},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1496.52},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":152335.84999999998},-95.920000000012806,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11651.210000000001},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10802.59},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10624.060000000001},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10624.060000000001},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10624.04},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10624.07},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10624.01},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10624},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10624},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10233.950000000001},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10178.209999999999},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10178.189999999999},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10178.18},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10178.200000000001},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4663},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":178290.6},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13371.79},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12368.95},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11475.26},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11254.05},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11254.05},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11254.05},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11254.03},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11254.02},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11254.03},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11254.05},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11254},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11254.03},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11254.02},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11253.98},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11254.03},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6026.26},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":225074.72},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16880.61},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15614.6},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14443.51},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13398.12},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13120.91},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13120.9},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13120.95},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13120.87},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13120.91},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13120.85},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13120.91},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13120.88},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13120.85},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13120.87},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13120.87},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13120.83},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7287.28},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":218808.21999999997},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16410.62},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15179.83},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14041.33},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12988.24},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12041.05},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11792.93},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11792.93},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11792.93},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11792.92},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11792.94},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11792.92},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11792.93},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11792.93},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11792.93},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11792.92},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11792.92},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11792.92},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6632.03},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":352364.64999999991},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":26427.38},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":24445.33},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":22611.919999999998},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":20916.03},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19347.32},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17896.32},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17657.66},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17657.66},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17657.68},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17657.66},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17657.650000000001},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17657.580000000002},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17657.64},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17657.66},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17657.599999999999},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17657.66},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17657.490000000002},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17657.59},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8828.82},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":628306.04},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":47123.01},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":43588.77},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":40319.589999999997},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":37295.620000000003},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":34498.449999999997},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":31911.09},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29517.759999999998},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29124.18},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29124.18},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29124.18},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29124.19},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29124.16},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29124.07},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29124.14},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29124.16},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29124.13},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29124.19},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29123.98},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29124.11},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14562.08},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":2865197.7},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":420453.93},{"$f":"SUM(F67:F88)","v":401007.46000000008},{"$f":"SUM(G67:G88)","v":351355.64},261343.46999999994,188586.48000000004,140757.25,110325.87,95070.18,93573.72,93183.63,93127.87999999999,93127.77,93127.69,93127.78,87612.58,77721.8,65861.88,53413.599999999999,37952.93,14562.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":212898.86647120747},"     Begin Cumulative Difference",{"$f":"+$C94","v":212898.86647120747},{"$f":"+E96","v":201492.01552468055},{"$f":"+F96","v":190085.16457815364},178678.31363162672,167271.4626850998,155864.61173857289,144457.76079204597,133050.90984551905,121644.05889899214,110237.20795246522,98830.357005938306,87423.506059411389,76016.655112884473,64609.80416635755,53202.953219830626,41796.102273303703,30389.251326776779,18982.400380249856,7575.549433722932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":-11406.850946526924},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":-11406.850946526924},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":-11406.850946526924},-11406.850946526924,-11406.850946526924,-11406.850946526924,-11406.850946526924,-11406.850946526924,-11406.850946526924,-11406.850946526924,-11406.850946526924,-11406.850946526924,-11406.850946526924,-11406.850946526924,-11406.850946526924,-11406.850946526924,-11406.850946526924,-11406.850946526924,-11406.850946526924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":201492.01552468055},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":190085.16457815364},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":178678.31363162672},167271.4626850998,155864.61173857289,144457.76079204597,133050.90984551905,121644.05889899214,110237.20795246522,98830.357005938306,87423.506059411389,76016.655112884473,64609.80416635755,53202.953219830626,41796.102273303703,30389.251326776779,18982.400380249856,7575.549433722932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":-11406.850946526924},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":-11406.850946526924},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":-11406.850946526924},-11406.850946526924,-11406.850946526924,-11406.850946526924,-11406.850946526924,-11406.850946526924,-11406.850946526924,-11406.850946526924,-11406.850946526924,-11406.850946526924,-11406.850946526924,-11406.850946526924,-11406.850946526924,-11406.850946526924,-11406.850946526924,-11406.850946526924,-7575.549433722932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0.38575000000000004},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0.38574999999999998},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0.38574999999999993},0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.38574999999999959,0.38574999999999959,0.38574999999999965,0.38574999999999965,0.3857499999999997,0.3857499999999997,0.3857499999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":-2891.0663723972489},{"$f":"IF(F94=0,0,F97*$C99)","v":-2891.0663723972489},{"$f":"IF(G94=0,0,G97*$C99)","v":-2891.0663723972489},-2891.0663723972489,-2891.0663723972489,-2891.0663723972489,-2891.0663723972489,-2891.0663723972489,-2891.0663723972489,-2891.0663723972489,-2891.0663723972489,-2891.0663723972489,-2891.0663723972489,-2891.0663723972489,-2891.0663723972489,-2891.0663723972489,-2891.0663723972489,-2891.0663723972489,-1920.0230039770772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":-4400.192752622761},{"$f":"+F97*F98","v":-4400.192752622761},{"$f":"+G97*G98","v":-4400.1927526227601},-4400.1927526227591,-4400.1927526227591,-4400.1927526227582,-4400.1927526227582,-4400.1927526227582,-4400.1927526227582,-4400.1927526227573,-4400.1927526227573,-4400.1927526227564,-4400.1927526227564,-4400.1927526227564,-4400.1927526227564,-4400.1927526227564,-4400.1927526227573,-4400.1927526227573,-2922.268194058619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":82125.737741268284},"     Begin Cumulative DFIT",{"$f":"+C101","v":82125.737741268284},{"$f":"+E102","v":77725.544988645517},{"$f":"+F102","v":73325.352236022751},68925.159483399984,64524.966730777225,60124.773978154466,55724.581225531707,51324.388472908948,46924.195720286189,42524.002967663429,38123.81021504067,33723.617462417911,29323.424709795156,24923.2319571724,20523.039204549645,16122.846451926889,11722.653699304134,7322.4609466813763,2922.268194058619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":77725.544988645517},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":73325.352236022751},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":68925.159483399984},64524.966730777225,60124.773978154466,55724.581225531707,51324.388472908948,46924.195720286189,42524.002967663429,38123.81021504067,33723.617462417911,29323.424709795156,24923.2319571724,20523.039204549645,16122.846451926889,11722.653699304134,7322.4609466813763,2922.268194058619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0.38575000000000004},{"$f":"IF(F94=0,0,+F101/F94)","v":0.38574999999999998},{"$f":"IF(G94=0,0,+G101/G94)","v":0.38574999999999993},0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.38574999999999959,0.38574999999999959,0.38574999999999965,0.38574999999999965,0.3857499999999997,0.3857499999999997,0.3857499999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0.38574999999999998},{"$f":"IF(F96=0,0,+F102/F96)","v":0.38574999999999993},{"$f":"IF(G96=0,0,+G102/G96)","v":0.38574999999999987},0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.38574999999999959,0.38574999999999959,0.38574999999999965,0.38574999999999965,0.3857499999999997,0.3857499999999997,0.3857499999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":82125.737741268284},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":77725.544988645517},{"$f":"+E105+F100","v":73325.352236022751},{"$f":"+F105+G100","v":68925.159483399984},64524.966730777225,60124.773978154466,55724.581225531707,51324.388472908948,46924.195720286189,42524.002967663429,38123.81021504067,33723.617462417911,29323.424709795156,24923.2319571724,20523.039204549645,16122.846451926889,11722.653699304134,7322.4609466813763,2922.268194058619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":53959.217707127536},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":51068.15133473029},{"$f":"IF(F99<>0,+E106+F99,0)","v":48177.084962333043},{"$f":"IF(G99<>0,+F106+G99,0)","v":45286.018589935797},42394.95221753855,39503.885845141303,36612.819472744057,33721.75310034681,30830.68672794956,27939.62035555231,25048.55398315506,22157.487610757809,19266.421238360559,16375.354865963311,13484.288493566062,10593.222121168814,7702.1557487715654,4811.089376374317,1920.0230039770681,-9.0949470177292824E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":28166.520034140747},{"$f":"+E109","v":26657.393653915235},{"$f":"+F109","v":25148.267273689722},23639.14089346421,22130.014513238701,20620.888133013192,19111.761752787683,17602.635372562174,16093.508992336665,14584.382612111156,13075.256231885647,11566.129851660138,10057.003471434631,8547.877091209124,7038.750710983617,5529.6243307581099,4020.4979505326023,2511.3715703070939,1002.2451900815854,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,{"$f":"+BR109","v":4.3655745685100555E-11},4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":1509.1263802255121},{"$f":"+F99-F100","v":1509.1263802255121},1509.1263802255112,1509.1263802255103,1509.1263802255103,1509.1263802255094,1509.1263802255094,1509.1263802255094,1509.1263802255094,1509.1263802255085,1509.1263802255085,1509.1263802255075,1509.1263802255075,1509.1263802255075,1509.1263802255075,1509.1263802255075,1509.1263802255085,1509.1263802255085,1002.2451900815418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":28166.520034140747},"     End Excess Deferred",{"$f":"+E107-E108","v":26657.393653915235},{"$f":"+F107-F108","v":25148.267273689722},23639.14089346421,22130.014513238701,20620.888133013192,19111.761752787683,17602.635372562174,16093.508992336665,14584.382612111156,13075.256231885647,11566.129851660138,10057.003471434631,8547.877091209124,7038.750710983617,5529.6243307581099,4020.4979505326023,2511.3715703070939,1002.2451900815854,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,{"$f":"+BR107-BR108","v":4.3655745685100555E-11},4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":28166.520034140714},{"$f":"+E99-E100","v":1509.1263802255121},{"$f":"+F99-F100","v":1509.1263802255121},{"$f":"+G99-G100","v":1509.1263802255112},1509.1263802255103,1509.1263802255103,1509.1263802255094,1509.1263802255094,1509.1263802255094,1509.1263802255094,1509.1263802255085,1509.1263802255085,1509.1263802255075,1509.1263802255075,1509.1263802255075,1509.1263802255075,1509.1263802255075,1509.1263802255085,1509.1263802255085,1002.2451900815418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":100826.02459779463},"     Begin Cumulative Difference",{"$f":"+$C113","v":100826.02459779463},{"$f":"+E115","v":99820.235820603615},{"$f":"+F115","v":94518.527043412585},89216.818266221555,83915.109489030525,78613.400711839495,73311.691934648465,68009.983157457435,62708.274380266412,57406.565603075389,52104.856825884366,46803.148048693343,41501.43927150232,36199.730494311298,30898.021717120275,25596.312939929252,20294.604162738229,14992.895385547206,9691.1866083561836,4389.4778311651608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":-1005.7887771910227},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":-5301.7087771910228},-5301.7087771910228,-5301.7087771910228,-5301.7087771910228,-5301.7087771910228,-5301.7087771910228,-5301.7087771910228,-5301.7087771910228,-5301.7087771910228,-5301.7087771910228,-5301.7087771910228,-5301.7087771910228,-5301.7087771910228,-5301.7087771910228,-5301.7087771910228,-5301.7087771910228,-5301.7087771910228,-5301.7087771910228,-5301.7087771910228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":99820.235820603615},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":94518.527043412585},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":89216.818266221555},83915.109489030525,78613.400711839495,73311.691934648465,68009.983157457435,62708.274380266412,57406.565603075389,52104.856825884366,46803.148048693343,41501.43927150232,36199.730494311298,30898.021717120275,25596.312939929252,20294.604162738229,14992.895385547206,9691.1866083561836,4389.4778311651608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":-1005.7887771910227},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":-5301.7087771910228},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":-5301.7087771910228},-5301.7087771910228,-5301.7087771910228,-5301.7087771910228,-5301.7087771910228,-5301.7087771910228,-5301.7087771910228,-5301.7087771910228,-5301.7087771910228,-5301.7087771910228,-5301.7087771910228,-5301.7087771910228,-5301.7087771910228,-5301.7087771910228,-5301.7087771910228,-5301.7087771910228,-5301.7087771910228,-4389.4778311651608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0.38574999999999998},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0.38574999999999993},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0.38574999999999998},0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":-254.91716557906472},{"$f":"IF(F113=0,0,F116*$C118)","v":-1343.7180895790648},{"$f":"IF(G113=0,0,G116*$C118)","v":-1343.7180895790648},-1343.7180895790648,-1343.7180895790648,-1343.7180895790648,-1343.7180895790648,-1343.7180895790648,-1343.7180895790648,-1343.7180895790648,-1343.7180895790648,-1343.7180895790648,-1343.7180895790648,-1343.7180895790648,-1343.7180895790648,-1343.7180895790648,-1343.7180895790648,-1343.7180895790648,-1343.7180895790648,-1112.51315630881,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":-387.98302080143702},{"$f":"+F116*F117","v":-2045.1341608014366},{"$f":"+G116*G117","v":-2045.134160801437},-2045.1341608014372,-2045.1341608014375,-2045.1341608014379,-2045.1341608014379,-2045.1341608014382,-2045.1341608014384,-2045.1341608014384,-2045.1341608014384,-2045.1341608014386,-2045.1341608014386,-2045.1341608014384,-2045.1341608014384,-2045.1341608014384,-2045.1341608014384,-2045.1341608014384,-2045.1341608014386,-1693.2410733719621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":38893.638988599276},"     Begin Cumulative DFIT",{"$f":"+C120","v":38893.638988599276},{"$f":"+E121","v":38505.655967797837},{"$f":"+F121","v":36460.521806996403},34415.387646194969,32370.253485393532,30325.119324592095,28279.985163790658,26234.85100298922,24189.716842187783,22144.582681386346,20099.448520584909,18054.314359783471,16009.180198982032,13964.046038180593,11918.911877379154,9873.7777165777152,7828.643555776277,5783.5093949748389,3738.3752341734007,1693.2410733719621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":38505.655967797837},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":36460.521806996403},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":34415.387646194969},32370.253485393532,30325.119324592095,28279.985163790658,26234.85100298922,24189.716842187783,22144.582681386346,20099.448520584909,18054.314359783471,16009.180198982032,13964.046038180593,11918.911877379154,9873.7777165777152,7828.643555776277,5783.5093949748389,3738.3752341734007,1693.2410733719621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0.38574999999999998},{"$f":"IF(F113=0,0,+F120/F113)","v":0.38574999999999993},{"$f":"IF(G113=0,0,+G120/G113)","v":0.38574999999999998},0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0.38574999999999993},{"$f":"IF(F115=0,0,+F121/F115)","v":0.38574999999999998},{"$f":"IF(G115=0,0,+G121/G115)","v":0.38575000000000004},0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":38893.638988599276},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":38505.655967797837},{"$f":"+E124+F119","v":36460.521806996403},{"$f":"+F124+G119","v":34415.387646194969},32370.253485393532,30325.119324592095,28279.985163790658,26234.85100298922,24189.716842187783,22144.582681386346,20099.448520584909,18054.314359783471,16009.180198982032,13964.046038180593,11918.911877379154,9873.7777165777152,7828.643555776277,5783.5093949748389,3738.3752341734007,1693.2410733719621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":25554.35593431105},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":25299.438768731987},{"$f":"IF(F118<>0,+E125+F118,0)","v":23955.720679152921},{"$f":"IF(G118<>0,+F125+G118,0)","v":22612.002589573854},21268.284499994788,19924.566410415722,18580.848320836656,17237.13023125759,15893.412141678526,14549.694052099461,13205.975962520397,11862.257872941333,10518.539783362268,9174.821693783204,7831.1036042041396,6487.3855146250753,5143.667425046011,3799.9493354669462,2456.2312458878814,1112.5131563088166,6.5938365878537297E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":133.06585522237231},{"$f":"+F118-F119","v":701.41607122237178},701.41607122237224,701.41607122237247,701.41607122237269,701.41607122237315,701.41607122237315,701.41607122237338,701.4160712223736,701.4160712223736,701.4160712223736,701.41607122237383,701.41607122237383,701.4160712223736,701.4160712223736,701.4160712223736,701.4160712223736,701.4160712223736,701.41607122237383,580.72791706315206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":13339.28305428824},{"$f":"+E118-E119","v":133.06585522237231},{"$f":"+F118-F119","v":701.41607122237178},{"$f":"+G118-G119","v":701.41607122237224},701.41607122237247,701.41607122237269,701.41607122237315,701.41607122237315,701.41607122237338,701.4160712223736,701.4160712223736,701.4160712223736,701.41607122237383,701.41607122237383,701.4160712223736,701.4160712223736,701.4160712223736,701.4160712223736,701.4160712223736,701.41607122237383,580.72791706315206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":146611.92921055859},"     Begin Cumulative Difference",{"$f":"+$C132","v":146611.92921055859},{"$f":"+E134","v":151546.53361719102},{"$f":"+F134","v":151194.94802382344},143233.86243045586,135272.77683708828,127311.69124372069,119350.6056503531,111389.52005698551,103428.43446361792,95467.348870250324,87506.263276882732,79545.17768351514,71584.092090147547,63623.006496779963,55661.920903412378,47700.835310044793,39739.749716677208,31778.664123309623,23817.578529942039,15856.492936574452,7895.4073432068653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0.25345000000000001},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0.38144209438569815},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0.38144209438569815},0.38144209438569809,0.38144209438569809,0.38144209438569809,0.38144209438569809,0.38144209438569809,0.38144209438569815,0.38144209438569815,0.3814420943856982,0.3814420943856982,0.38144209438569826,0.38144209438569826,0.38144209438569826,0.38144209438569826,0.38144209438569826,0.38144209438569826,0.38144209438569826,0.38144209438569826,0.38144209438569826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":56555.551692972971},"     Begin Cumulative DFIT",{"$f":"+C139","v":56555.551692972971},{"$f":"+E140","v":57806.227179833957},{"$f":"+F140","v":57672.117634743983},54635.424472426042,51598.731310108102,48562.038147790161,45525.34498547222,42488.65182315428,39451.958660836339,36415.265498518398,33378.572336200457,30341.879173882517,27305.186011564576,24268.492849246635,21231.799686928694,18195.106524610754,15158.413362292813,12121.720199974872,9085.0270376569315,6048.3338753389899,3011.6407130210482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0.38144209438569815},{"$f":"IF(F134=0,0,+F140/F134)","v":0.38144209438569815},{"$f":"IF(G134=0,0,+G140/G134)","v":0.38144209438569809},0.38144209438569809,0.38144209438569809,0.38144209438569809,0.38144209438569809,0.38144209438569815,0.38144209438569815,0.3814420943856982,0.3814420943856982,0.38144209438569826,0.38144209438569826,0.38144209438569826,0.38144209438569826,0.38144209438569826,0.38144209438569826,0.38144209438569826,0.38144209438569826,0.38144209438569826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":56555.551692972971},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":57806.227179833957},{"$f":"+E143+F138","v":57672.117634743983},{"$f":"+F143+G138","v":54635.424472426042},51598.731310108102,48562.038147790161,45525.34498547222,42488.65182315428,39451.958660836339,36415.265498518398,33378.572336200457,30341.879173882517,27305.186011564576,24268.492849246635,21231.799686928694,18195.106524610754,15158.413362292813,12121.720199974872,9085.0270376569315,6048.3338753389899,3011.6407130210482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":45.000176450955848},1018.9560186789258,1018.9560186789254,1018.9560186789254,1018.9560186789254,1018.9560186789254,1018.9560186789254,1018.9560186789258,1018.9560186789258,1018.9560186789263,1018.9560186789263,1018.9560186789267,1018.9560186789267,1018.9560186789267,1018.9560186789267,1018.9560186789267,1018.9560186789267,1018.9560186789267,1018.9560186789267,1010.5497218852681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":7201.1890124966667},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":7199.7490124966644},508.7590124966664,-11617.010987503334,-11617.010987503334,-11617.010987503334,-11617.010987503334,-11617.010987503334,-11617.010987503334,-11617.010987503334,-11617.010987503334,-11617.010987503334,-11617.010987503334,-11617.010987503334,-11617.010987503334,-11617.010987503334,-11617.010987503334,-11617.010987503334,-11617.010987503334,-11617.010987503334,-11617.010987503334,-11617.010987503334,-11617.010987503334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0.25345000000000001},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0.25345000000000001},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0.25345000000000001},0.37688580451721726,0.37688580451721726,0.37688580451721726,0.37688580451721726,0.37688580451721726,0.37688580451721726,0.37688580451721726,0.3768858045172172,0.3768858045172172,0.3768858045172172,0.3768858045172172,0.37688580451721715,0.3768858045172172,0.3768858045172172,0.3768858045172172,0.37688580451721726,0.37688580451721732,0.37688580451721737,0.37688580451721732,0.3768858045172172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":81914.825416662963},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":83739.601803880243},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":83868.546775597526},79490.260243486977,75111.973711376428,70733.687179265879,66355.400647155329,61977.11411504478,57598.827582934231,53220.541050823682,48842.254518713133,44463.967986602584,40085.681454492034,35707.394922381485,31329.10839027094,26950.821858160394,22572.535326049849,18194.248793939303,13815.962261828758,9437.6757297182103,5059.389197607662,681.10266549711469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":80089.684061445689},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":81914.825416662963},{"$f":"+E162+F157","v":83739.601803880243},{"$f":"+F162+G157","v":83868.546775597526},79490.260243486977,75111.973711376428,70733.687179265879,66355.400647155329,61977.11411504478,57598.827582934231,53220.541050823682,48842.254518713133,44463.967986602584,40085.681454492034,35707.394922381485,31329.10839027094,26950.821858160394,22572.535326049849,18194.248793939303,13815.962261828758,9437.6757297182103,5059.389197607662,681.10266549711469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,1433.9550973278265,1433.9550973278265,1433.9550973278265,1433.9550973278265,1433.9550973278265,1433.9550973278265,1433.9550973278265,1433.9550973278256,1433.9550973278256,1433.9550973278256,1433.9550973278256,1433.9550973278256,1433.9550973278256,1433.9550973278256,1433.9550973278256,1433.9550973278265,1433.9550973278274,1433.9550973278283,1433.9550973278274,223.07143030274773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":27468.218279531466},"     End Excess Deferred",{"$f":"+E164-E165","v":27468.218279531466},{"$f":"+F164-F165","v":27468.218279531466},27468.218279531466,26034.263182203638,24600.308084875811,23166.352987547984,21732.397890220156,20298.442792892329,18864.487695564501,17430.532598236674,15996.577500908848,14562.622403581023,13128.667306253197,11694.712208925372,10260.757111597546,8826.8020142697205,7392.846916941895,5958.8918196140694,4524.9367222862429,3090.9816249584155,1657.0265276305872,223.07143030275984,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,{"$f":"+BR164-BR165","v":1.2107648217352107E-11},1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11,1.2107648217352107E-11]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":7328.4042102151543},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":7329.9942102151545},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":7328.3942102151559},-2370.7557897848455,-16584.575789784845,-16584.575789784845,-16584.575789784845,-16584.575789784845,-16584.575789784845,-16584.575789784845,-16584.575789784845,-16584.575789784845,-16584.575789784845,-16584.575789784845,-16584.575789784845,-16584.575789784845,-16584.575789784845,-16584.575789784845,-16584.575789784845,-16584.575789784845,-16584.575789784845,-16584.575789784845,-16584.575789784845,-5296.7388380417542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":1857.384047079031},{"$f":"+F173*F174","v":1857.7870325790309},{"$f":"+G173*G174","v":1857.3815125790313},{"$f":"+H173*H174","v":-893.15372524807492},-6248.0394278187805,-6248.0394278187805,-6248.0394278187805,-6248.0394278187814,-6248.0394278187814,-6248.0394278187805,-6248.0394278187805,-6248.0394278187814,-6248.0394278187805,-6248.0394278187796,-6248.0394278187796,-6248.0394278187787,-6248.0394278187787,-6248.0394278187778,-6248.0394278187759,-6248.0394278187759,-6248.0394278187769,-6248.0394278187769,-6248.0394278187759,-1995.4826411253798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0.38574999999999998},{"$f":"IF(F170=0,0,+F177/F170)","v":0.38260330287426758},{"$f":"IF(G170=0,0,+G177/G170)","v":0.37960217798765461},0.3767379706912502,0.3767379706912502,0.3767379706912502,0.3767379706912502,0.37673797069125026,0.37673797069125026,0.3767379706912502,0.3767379706912502,0.37673797069125026,0.3767379706912502,0.37673797069125015,0.37673797069125015,0.37673797069125009,0.37673797069125009,0.37673797069125003,0.37673797069124992,0.37673797069124992,0.37673797069124998,0.37673797069124998,0.37673797069124992,0.37673797069124998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":116028.83290269316},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":117886.21694977219},{"$f":"+E181+F176","v":119744.00398235122},{"$f":"+F181+G176","v":121601.38549493025},120708.23176968217,114460.1923418634,108212.15291404462,101964.11348622585,95716.074058407074,89468.034630588285,83219.995202769511,76971.955774950737,70723.916347131948,64475.876919313167,58227.837491494385,51979.798063675604,45731.758635856822,39483.719208038041,33235.67978021926,26987.640352400485,20739.600924581711,14491.561496762934,8243.5220689441558,1995.4826411253798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":39794.205037009218},"     End Excess Deferred",{"$f":"+E183-E184","v":39794.205037009218},{"$f":"+F183-F184","v":39794.205037009218},39794.205037009218,39501.919366682116,37457.240672784304,35412.561978886493,33367.883284988682,31323.204591090871,29278.52589719306,27233.847203295249,25189.168509397437,23144.489815499626,21099.811121601815,19055.132427704004,17010.453733806193,14965.775039908383,12921.096346010574,10876.417652112767,8831.738958214959,6787.0602643171524,4742.3815704193448,2697.7028765215373,653.02418262373067,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,{"$f":"+BR183-BR184","v":3.3423930290155113E-11},3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11,3.3423930290155113E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":39794.205037009182},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},292.28567032710578,2044.6786938978112,2044.6786938978112,2044.6786938978112,2044.6786938978121,2044.6786938978121,2044.6786938978112,2044.6786938978112,2044.6786938978121,2044.6786938978112,2044.6786938978103,2044.6786938978103,2044.6786938978094,2044.6786938978094,2044.6786938978084,2044.6786938978066,2044.6786938978066,2044.6786938978075,2044.6786938978075,2044.6786938978066,653.02418262369724,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":286127.48201034125},"     Begin Cumulative Difference",{"$f":"+$C189","v":286127.48201034125},{"$f":"+E191","v":288113.01514631993},{"$f":"+F191","v":290098.55828229862},292084.0914182773,294069.62455425598,289016.51769023464,274182.37082621333,259348.22396219202,244514.0770981707,229679.93023414939,214845.78337012808,200011.63650610676,185177.48964208545,170343.34277806414,155509.19591404282,140675.04905002151,125840.9021860002,111006.75532197888,96172.608457957569,81338.461593936256,66504.314729914942,51670.167865893629,36836.021001872316,22001.874137851002,7167.727273829687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":1985.5331359786851},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":1985.5431359786835},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":1985.5331359786851},1985.5331359786851,-5053.1068640213143,-14834.146864021315,-14834.146864021315,-14834.146864021315,-14834.146864021315,-14834.146864021315,-14834.146864021315,-14834.146864021315,-14834.146864021315,-14834.146864021315,-14834.146864021315,-14834.146864021315,-14834.146864021315,-14834.146864021315,-14834.146864021315,-14834.146864021315,-14834.146864021315,-14834.146864021315,-14834.146864021315,-14834.146864021315,-7167.727273829687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":110373.67618548914},"     Begin Cumulative DFIT",{"$f":"+C196","v":110373.67618548914},{"$f":"+E197","v":110876.90955880293},{"$f":"+F197","v":111380.14546661673},111883.37883993052,112386.61221324431,110455.43158736479,104786.16359122911,99116.895595093432,93447.627598957755,87778.359602822078,82109.091606686401,76439.823610550724,70770.555614415047,65101.28761827937,59432.019622143693,53762.751626008016,48093.483629872338,42424.215633736661,36754.947637600984,31085.679641465307,25416.41164532963,19747.143649193953,14077.875653058276,8408.607656922597,2739.339660786919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0.38483825349748058},{"$f":"IF(F191=0,0,+F197/F191)","v":0.38393898310322272},{"$f":"IF(G191=0,0,+G197/G191)","v":0.38305194335184994},0.38217688203464528,0.38217688203464534,0.38217688203464534,0.38217688203464534,0.38217688203464534,0.38217688203464534,0.38217688203464534,0.38217688203464534,0.38217688203464534,0.38217688203464534,0.38217688203464534,0.38217688203464534,0.38217688203464534,0.38217688203464534,0.38217688203464534,0.38217688203464534,0.38217688203464534,0.38217688203464534,0.38217688203464539,0.38217688203464534,0.38217688203464545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":37854.665869968143},{"$f":"+E204","v":37854.665869968143},{"$f":"+F204","v":37854.665869968143},37854.665869968143,37854.665869968143,37204.195178774811,35294.641705325339,33385.088231875867,31475.534758426391,29565.981284976915,27656.427811527439,25746.874338077963,23837.320864628487,21927.767391179012,20018.213917729536,18108.66044428006,16199.106970830584,14289.553497381108,12380.000023931632,10470.446550482156,8560.8930770326806,6651.3396035832047,4741.7861301337289,2832.2326566842526,922.67918323477716,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,{"$f":"+BR204","v":-7.73070496506989E-12},-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":423384.63709031069},"     Begin Cumulative Difference",{"$f":"+$C208","v":423384.63709031069},{"$f":"+E210","v":419592.52240213432},{"$f":"+F210","v":415800.40771395795},412008.28302578162,408216.1583376053,404424.04364942893,392538.20896125259,372558.66427307623,352579.11958489986,332599.5748967235,312620.03020854713,292640.48552037077,272660.94083219441,252681.39614401807,232701.85145584174,212722.3067676654,192742.76207948907,172763.21739131273,152783.6727031364,132804.12801496006,112824.58332678372,92845.038638607366,72865.493950431017,52885.949262254668,32906.404574078319,12926.859885901973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":-3792.1146881763452},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":-3792.1146881763452},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":-3792.1246881763454},-3792.1246881763454,-3792.1146881763452,-11885.834688176346,-19979.544688176346,-19979.544688176346,-19979.544688176346,-19979.544688176346,-19979.544688176346,-19979.544688176346,-19979.544688176346,-19979.544688176346,-19979.544688176346,-19979.544688176346,-19979.544688176346,-19979.544688176346,-19979.544688176346,-19979.544688176346,-19979.544688176346,-19979.544688176346,-19979.544688176346,-19979.544688176346,-19979.544688176346,-19979.544688176346,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0.38574999999999998},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0.38575000000000004},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0.38575000000000004},0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":163320.62375758734},"     Begin Cumulative DFIT",{"$f":"+C215","v":163320.62375758734},{"$f":"+E216","v":161857.81551662332},{"$f":"+F216","v":160395.0072756593},158932.19517719527,157469.38307873125,156006.57483776723,151421.6141068032,143714.50474333917,136007.39537987515,128300.28601641112,120593.17665294709,112886.06728948306,105178.95792601904,97471.848562555009,89764.739199090982,82057.629835626954,74350.520472162927,66643.4111086989,58936.301745234872,51229.192381770845,43522.083018306817,35814.97365484279,28107.864291378766,20400.754927914742,12693.645564450715,4986.5362009866876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":163320.62375758734},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":161857.81551662332},{"$f":"+E219+F214","v":160395.0072756593},{"$f":"+F219+G214","v":158932.19517719527},157469.38307873125,156006.57483776723,151421.6141068032,143714.50474333917,136007.39537987515,128300.28601641112,120593.17665294709,112886.06728948306,105178.95792601904,97471.848562555009,89764.739199090982,82057.629835626954,74350.520472162927,66643.4111086989,58936.301745234872,51229.192381770845,43522.083018306817,35814.97365484279,28107.864291378766,20400.754927914742,12693.645564450715,4986.5362009866876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":501.69677324573036},{"$f":"+F213-F214","v":501.69677324573058},501.69809624573065,501.69809624573065,501.69677324573036,1572.4959292457311,2643.2937622457302,2643.2937622457302,2643.2937622457321,2643.2937622457321,2643.2937622457321,2643.293762245733,2643.293762245733,2643.293762245733,2643.293762245733,2643.2937622457321,2643.2937622457321,2643.2937622457321,2643.2937622457302,2643.2937622457293,2643.2937622457293,2643.2937622457293,2643.2937622457302,2643.2937622457321,2643.2937622457321,1710.2235629048323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":434421.14228783036},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":430554.24216184684},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":426687.35203586332},422820.4519098798,418953.55178389628,415086.65165791276,403063.78153192927,382718.14140594576,362372.50127996225,342026.86115397874,321681.22102799523,301335.58090201172,280989.9407760282,260644.30065004469,240298.66052406118,219953.02039807767,199607.38027209416,179261.74014611065,158916.10002012714,138570.45989414363,118224.81976816012,97879.179642176605,77533.539516193094,57187.899390209583,36842.259264226072,16496.619138242557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":-980.06330243052184},{"$f":"IF(F227=0,0,F230*$C232)","v":-980.06583693052141},{"$f":"IF(G227=0,0,G230*$C232)","v":-980.06330243052184},-980.06583693052141,-980.06583693052141,-980.06583693052141,-3047.1964334305217,-5156.6024899305221,-5156.6024899305221,-5156.6024899305221,-5156.6024899305221,-5156.6024899305221,-5156.6024899305221,-5156.6024899305221,-5156.6024899305221,-5156.6024899305221,-5156.6024899305221,-5156.6024899305221,-5156.6024899305221,-5156.6024899305221,-5156.6024899305221,-5156.6024899305221,-5156.6024899305221,-5156.6024899305221,-5156.6024899305221,-5156.6024899305221,-4181.0681205875762,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":-1491.6528660981407},{"$f":"+F230*F231","v":-1491.6567235981404},{"$f":"+G230*G231","v":-1491.652866098141},-1491.6567235981406,-1491.6567235981406,-1491.6567235981406,-4637.8221510981421,-7848.3306785981431,-7848.330678598144,-7848.330678598144,-7848.330678598144,-7848.330678598144,-7848.330678598144,-7848.330678598144,-7848.330678598144,-7848.330678598144,-7848.3306785981449,-7848.3306785981449,-7848.3306785981449,-7848.3306785981449,-7848.330678598144,-7848.330678598144,-7848.3306785981449,-7848.3306785981449,-7848.330678598144,-7848.330678598144,-6363.5708325770684,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0.38575000000000004},{"$f":"IF(F229=0,0,+F235/F229)","v":0.38575000000000004},{"$f":"IF(G229=0,0,+G235/G229)","v":0.38575000000000009},0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":169069.6085036287},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":167577.95563753057},{"$f":"+E238+F233","v":166086.29891393243},{"$f":"+F238+G233","v":164594.64604783431},163102.98932423617,161611.33260063804,160119.6758770399,155481.85372594176,147633.52304734362,139785.19236874548,131936.86169014734,124088.5310115492,116240.20033295106,108391.86965435292,100543.53897575478,92695.208297156641,84846.877618558501,76998.546939960361,69150.21626136222,61301.885582764073,53453.554904165925,45605.224225567785,37756.893546969644,29908.5628683715,22060.232189773356,14211.901511175212,6363.5708325770684,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":57985.506688347567},"     End Excess Deferred",{"$f":"+E240-E241","v":57473.917124679945},{"$f":"+F240-F241","v":56962.326238012327},56450.736674344706,55939.145787677087,55427.554901009469,54915.964014341851,53325.338296674228,50633.610108006607,47941.881919338986,45250.153730671365,42558.425542003744,39866.697353336123,37174.969164668502,34483.240976000881,31791.51278733326,29099.784598665639,26408.056409998018,23716.328221330397,21024.600032662776,18332.871843995155,15641.143655327534,12949.415466659913,10257.687277992291,7565.9590893246677,4874.2309006570458,2182.5027119894239,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,{"$f":"+BR240-BR241","v":-6.8212102632969618E-11},-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11,-6.8212102632969618E-11]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":29458.365534220331},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":29458.335534220332},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":2593.1255342203258},-25736.184465779672,-25736.184465779672,-25736.184465779672,-25736.184465779672,-25736.184465779672,-25736.184465779672,-25736.184465779672,-25736.184465779672,-25736.184465779672,-25736.184465779672,-25736.184465779672,-25736.184465779672,-25736.184465779672,-25736.184465779672,-25736.184465779672,-25736.184465779672,-25736.184465779672,-25736.184465779672,-25736.184465779672,-25736.184465779672,-25736.184465779672,-25736.184465779672,-25736.184465779672,-25736.184465779672,-25083.310182939622,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":7466.2227446481429},{"$f":"+F249*F250","v":7466.2151411481436},{"$f":"+G249*G250","v":657.22766664814162},-9601.8925189106085,-9601.8925189106085,-9601.8925189106085,-9601.8925189106085,-9601.8925189106085,-9601.8925189106103,-9601.8925189106103,-9601.8925189106103,-9601.8925189106103,-9601.8925189106103,-9601.8925189106103,-9601.8925189106121,-9601.8925189106121,-9601.8925189106139,-9601.8925189106158,-9601.8925189106158,-9601.8925189106158,-9601.8925189106158,-9601.8925189106176,-9601.8925189106158,-9601.8925189106176,-9601.8925189106176,-9601.8925189106176,-9601.8925189106194,-9358.3121738704904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0.38574999999999998},{"$f":"IF(F246=0,0,+F253/F246)","v":0.3793682413673804},{"$f":"IF(G246=0,0,+G253/G246)","v":0.37357383083294998},0.37308920176873317,0.37308920176873317,0.37308920176873317,0.37308920176873317,0.37308920176873317,0.37308920176873323,0.37308920176873323,0.37308920176873323,0.37308920176873323,0.37308920176873328,0.37308920176873328,0.37308920176873334,0.37308920176873334,0.37308920176873339,0.37308920176873345,0.37308920176873345,0.37308920176873345,0.37308920176873345,0.3730892017687335,0.37308920176873345,0.3730892017687335,0.3730892017687335,0.37308920176873356,0.37308920176873361,0.37308920176873361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0.3793682413673804},{"$f":"IF(F248=0,0,+F254/F248)","v":0.37357383083294998},{"$f":"IF(G248=0,0,+G254/G248)","v":0.37308920176873317},0.37308920176873317,0.37308920176873317,0.37308920176873317,0.37308920176873317,0.37308920176873323,0.37308920176873323,0.37308920176873323,0.37308920176873323,0.37308920176873328,0.37308920176873328,0.37308920176873334,0.37308920176873334,0.37308920176873339,0.37308920176873345,0.37308920176873345,0.37308920176873345,0.37308920176873345,0.3730892017687335,0.37308920176873345,0.3730892017687335,0.3730892017687335,0.37308920176873356,0.37308920176873361,0.37308920176873361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":76898.304793414485},{"$f":"+E261","v":76898.304793414485},{"$f":"+F261","v":76898.304793414485},76898.304793414485,73819.24822735574,70740.191661296994,67661.135095238249,64582.078529179496,61503.021963120744,58423.965397061991,55344.908831003238,52265.852264944486,49186.795698885733,46107.73913282698,43028.682566768228,39949.626000709475,36870.569434650723,33791.512868591963,30712.456302533203,27633.399736474443,24554.343170415683,21475.286604356923,18396.230038298163,15317.173472239405,12238.116906180645,9159.060340121885,6080.0037740631251,3000.9472080043633,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,{"$f":"+BR261","v":-8.0035533756017685E-11},-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11,-8.0035533756017685E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":76898.304793414572},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},3079.0565660587508,3079.0565660587508,3079.0565660587508,3079.0565660587508,3079.0565660587508,3079.0565660587527,3079.0565660587527,3079.0565660587527,3079.0565660587527,3079.0565660587527,3079.0565660587527,3079.0565660587545,3079.0565660587545,3079.0565660587563,3079.0565660587581,3079.0565660587581,3079.0565660587581,3079.0565660587581,3079.0565660587599,3079.0565660587581,3079.0565660587599,3079.0565660587599,3079.0565660587599,3079.0565660587617,3000.9472080044434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":32147.776377015285},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":32147.786377015287},32147.776377015285,-670.66362298471358,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":32147.776377015285},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":32147.786377015287},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":32147.776377015285},-670.66362298471358,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-29068.863622984714,-4024.4594140700829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":244940.97920590185},"     Begin Cumulative DFIT",{"$f":"+C272","v":244940.97920590185},{"$f":"+E273","v":253088.83312865638},{"$f":"+F273","v":261236.68958591091},269384.5435086654,269137.53464140353,258431.32242111387,247725.11020082422,237018.89798053456,226312.6857602449,215606.47353995524,204900.26131966559,194194.04909937593,183487.83687908627,172781.62465879662,162075.41243850696,151369.2002182173,140662.98799792764,129956.775777638,119250.56355734836,108544.35133705872,97838.139116769074,87131.926896479417,76425.714676189775,65719.502455900132,55013.290235610482,44307.078015320832,33600.86579503119,22894.65357474154,12188.44135445189,1482.2291341622404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0.37937462004208478},{"$f":"IF(F267=0,0,+F273/F267)","v":0.37358543426653923},{"$f":"IF(G267=0,0,+G273/G267)","v":0.36830515148945353},0.36830515148945348,0.36830515148945342,0.36830515148945342,0.36830515148945342,0.36830515148945342,0.36830515148945342,0.36830515148945342,0.36830515148945342,0.36830515148945342,0.36830515148945342,0.36830515148945336,0.36830515148945336,0.36830515148945336,0.36830515148945342,0.36830515148945342,0.36830515148945348,0.36830515148945353,0.36830515148945348,0.36830515148945348,0.36830515148945348,0.36830515148945342,0.36830515148945342,0.36830515148945348,0.36830515148945353,0.36830515148945353,0.36830515148945381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":84006.97744378692},{"$f":"+E280","v":84006.97744378692},{"$f":"+F280","v":84006.97744378692},84006.97744378692,83929.94827177054,80591.239536726367,77252.530801682195,73913.822066638022,70575.11333159385,67236.404596549677,63897.695861505505,60558.987126461332,57220.27839141716,53881.569656372987,50542.860921328815,47204.152186284642,43865.44345124047,40526.734716196297,37188.025981152125,33849.317246107952,30510.60851106378,27171.899776019607,23833.191040975435,20494.482305931262,17155.77357088709,13817.064835842921,10478.356100798752,7139.6473657545803,3800.9386307104069,462.22989566623346,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,{"$f":"+BR280","v":5.5592863645870239E-11},5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11,5.5592863645870239E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,77.029172016375043,3338.7087350441716,3338.7087350441698,3338.7087350441698,3338.7087350441698,3338.7087350441698,3338.7087350441698,3338.7087350441698,3338.7087350441698,3338.7087350441698,3338.7087350441698,3338.7087350441698,3338.7087350441698,3338.7087350441698,3338.7087350441698,3338.7087350441698,3338.7087350441716,3338.7087350441734,3338.7087350441716,3338.7087350441716,3338.7087350441716,3338.7087350441698,3338.7087350441698,3338.7087350441716,3338.7087350441734,3338.7087350441734,462.22989566617787,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":356034.4983170359},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":374731.77108249429},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":393429.01384795265},412126.29661341099,413307.52937886934,396972.72214432771,380637.91490978608,364303.10767524445,347968.30044070282,331633.49320616119,315298.68597161956,298963.87873707793,282629.0715025363,266294.26426799467,249959.45703345304,233624.64979891141,217289.84256436978,200955.03532982816,184620.22809528653,168285.4208607449,151950.61362620327,135615.80639166164,119280.99915712001,102946.19192257838,86611.384688036749,70276.57745349512,53941.770218953483,37606.962984411846,21272.15574987021,4937.3485153285728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":4738.8263169054217},{"$f":"IF(F284=0,0,F287*$C289)","v":4738.8237824054213},{"$f":"IF(G284=0,0,G287*$C289)","v":4738.8161789054229},4738.8263169054217,299.38344440542147,-4140.0568935945776,-4140.0568935945776,-4140.0568935945776,-4140.0568935945776,-4140.0568935945776,-4140.0568935945776,-4140.0568935945776,-4140.0568935945776,-4140.0568935945776,-4140.0568935945776,-4140.0568935945776,-4140.0568935945776,-4140.0568935945776,-4140.0568935945776,-4140.0568935945776,-4140.0568935945776,-4140.0568935945776,-4140.0568935945776,-4140.0568935945776,-4140.0568935945776,-4140.0568935945776,-4140.0568935945776,-4140.0568935945776,-4140.0568935945776,-4140.0568935945776,-1251.3709812100269,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":130127.83089902104},"     Begin Cumulative DFIT",{"$f":"+C291","v":130127.83089902104},{"$f":"+E292","v":134866.65721592645},{"$f":"+F292","v":139605.48099833186},144344.29717723728,149083.1234941427,149382.50693854812,143478.5872622701,137574.66758599208,131670.74790971406,125766.82823343604,119862.90855715802,113958.98888088,108055.06920460198,102151.14952832396,96247.229852045944,90343.310175767925,84439.390499489906,78535.470823211886,72631.551146933867,66727.631470655848,60823.711794377836,54919.792118099824,49015.872441821812,43111.9527655438,37208.033089265788,31304.113412987772,25400.193736709756,19496.274060431744,13592.354384153728,7688.4347078757146,1784.5150315976998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":130127.83089902104},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":134866.65721592645},{"$f":"+E295+F290","v":139605.48099833186},{"$f":"+F295+G290","v":144344.29717723728},149083.1234941427,149382.50693854812,143478.5872622701,137574.66758599208,131670.74790971406,125766.82823343604,119862.90855715802,113958.98888088,108055.06920460198,102151.14952832396,96247.229852045944,90343.310175767925,84439.390499489906,78535.470823211886,72631.551146933867,66727.631470655848,60823.711794377836,54919.792118099824,49015.872441821812,43111.9527655438,37208.033089265788,31304.113412987772,25400.193736709756,19496.274060431744,13592.354384153728,7688.4347078757146,1784.5150315976998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,1763.8627826834409,1763.8627826834409,1763.8627826834409,1763.8627826834409,1763.8627826834409,1763.8627826834399,1763.8627826834399,1763.8627826834399,1763.8627826834399,1763.862782683439,1763.862782683439,1763.862782683439,1763.8627826834381,1763.8627826834381,1763.8627826834372,1763.8627826834372,1763.8627826834372,1763.8627826834372,1763.8627826834372,1763.8627826834372,1763.8627826834372,1763.8627826834363,1763.8627826834372,1763.8627826834363,1763.8627826834372,533.14405038767291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":367869.25769488263},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":368905.4199764916},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":369941.56225810054},370977.73453970952,372013.87682131847,364898.20910292742,350569.41138453636,336240.61366614531,321911.81594775425,307583.0182293632,293254.22051097214,278925.42279258108,264596.62507419003,250267.827355799,235939.02963740798,221610.23191901695,207281.43420062592,192952.6364822349,178623.83876384387,164295.04104545285,149966.24332706182,135637.44560867079,121308.64789027977,106979.85017188874,92651.052453497716,78322.25473510669,63993.457016715656,49664.659298324623,35335.861579933589,21007.063861542556,6678.2661431515244,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":262.61533027379284},{"$f":"+F306*F307","v":262.61533027379284},{"$f":"+G306*G307","v":262.61026127379318},262.61786477379286,262.61026127379318,-2731.7585524832093,-5500.9336106081455,-5500.9336106081464,-5500.9336106081473,-5500.9336106081473,-5500.9336106081473,-5500.9336106081473,-5500.9336106081482,-5500.9336106081491,-5500.9336106081491,-5500.9336106081491,-5500.9336106081491,-5500.9336106081491,-5500.9336106081491,-5500.9336106081491,-5500.93361060815,-5500.93361060815,-5500.93361060815,-5500.93361060815,-5500.93361060815,-5500.933610608151,-5500.93361060815,-5500.933610608151,-5500.933610608151,-5500.9336106081519,-5500.9336106081528,-2563.8367858523879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0.38574999999999998},{"$f":"IF(F303=0,0,+F310/F303)","v":0.38537735600491357},{"$f":"IF(G303=0,0,+G310/G303)","v":0.38500680533581955},0.38463833749562937,0.38427191734065164,0.38390754889000134,0.38390754889000139,0.38390754889000145,0.3839075488900015,0.3839075488900015,0.38390754889000156,0.38390754889000156,0.38390754889000162,0.38390754889000167,0.38390754889000167,0.38390754889000167,0.38390754889000167,0.38390754889000167,0.38390754889000167,0.38390754889000167,0.38390754889000173,0.38390754889000173,0.38390754889000173,0.38390754889000173,0.38390754889000173,0.38390754889000178,0.38390754889000173,0.38390754889000178,0.38390754889000178,0.38390754889000184,0.38390754889000189,0.38390754889000184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":92973.848032494207},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":93236.463362768001},{"$f":"IF(F308<>0,+E315+F308,0)","v":93499.078693041796},{"$f":"IF(G308<>0,+F315+G308,0)","v":93761.688954315585},94024.306819089383,94286.917080363171,92483.45109713696,88851.81731541075,85220.18353368454,81588.54975195833,77956.915970232119,74325.282188505909,70693.648406779699,67062.014625053489,63430.380843327279,59798.747061601069,56167.113279874859,52535.479498148648,48903.845716422438,45272.211934696228,41640.578152970018,38008.944371243808,34377.310589517598,30745.676807791391,27114.043026065185,23482.409244338978,19850.775462612772,16219.141680886565,12587.507899160359,8955.8741174341521,5324.2403357079456,1692.6065539817387,-1.5234036254696548E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":48532.018523176193},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,928.29256925700224,1869.2998288819385,1869.2998288819394,1869.2998288819404,1869.2998288819404,1869.2998288819404,1869.2998288819404,1869.2998288819413,1869.2998288819422,1869.2998288819422,1869.2998288819422,1869.2998288819422,1869.2998288819422,1869.2998288819422,1869.2998288819422,1869.2998288819431,1869.2998288819431,1869.2998288819431,1869.2998288819431,1869.2998288819431,1869.299828881944,1869.2998288819431,1869.299828881944,1869.299828881944,1869.2998288819449,1869.2998288819458,871.23023187063404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":196435.05160227814},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":196986.41113721378},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":197537.71067214943},198089.08020708509,198640.42974202076,199191.65927695643,195406.36881189208,187782.20834682774,180158.0478817634,172533.88741669906,164909.72695163472,157285.56648657037,149661.40602150603,142037.24555644169,134413.08509137735,126788.924626313,119164.76416124866,111540.60369618432,103916.44323111998,96292.282766055636,88668.122300991294,81043.961835926952,73419.801370862609,65795.640905798267,58171.480440733925,50547.319975669583,42923.159510605241,35298.999045540899,27674.838580476557,20050.678115412215,12426.517650347872,4802.3571852835312,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":551.27953493565838},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":551.35953493565921},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":551.29953493565881},551.36953493565852,551.34953493565899,551.2295349356591,-3785.2904650643413,-7624.1604650643412,-7624.1604650643412,-7624.1604650643412,-7624.1604650643412,-7624.1604650643412,-7624.1604650643412,-7624.1604650643412,-7624.1604650643412,-7624.1604650643412,-7624.1604650643412,-7624.1604650643412,-7624.1604650643412,-7624.1604650643412,-7624.1604650643412,-7624.1604650643412,-7624.1604650643412,-7624.1604650643412,-7624.1604650643412,-7624.1604650643412,-7624.1604650643412,-7624.1604650643412,-7624.1604650643412,-7624.1604650643412,-7624.1604650643412,-7624.1604650643412,-4802.3571852835312,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":139.72179812944262},{"$f":"+F325*F326","v":139.74207412944284},{"$f":"+G325*G326","v":139.72686712944272},139.74460862944267,139.73953962944279,139.70912562944281,-1451.8593350705828,-2924.2692589752396,-2924.2692589752396,-2924.2692589752392,-2924.2692589752392,-2924.2692589752392,-2924.2692589752392,-2924.2692589752392,-2924.2692589752392,-2924.2692589752392,-2924.2692589752387,-2924.2692589752387,-2924.2692589752387,-2924.2692589752387,-2924.2692589752382,-2924.2692589752382,-2924.2692589752382,-2924.2692589752387,-2924.2692589752382,-2924.2692589752387,-2924.2692589752392,-2924.2692589752387,-2924.2692589752387,-2924.2692589752392,-2924.2692589752392,-2924.2692589752396,-1841.9582788024356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0.38537871044715755},{"$f":"IF(F324=0,0,+F330/F324)","v":0.38500944562316858},{"$f":"IF(G324=0,0,+G330/G324)","v":0.38464228200189521},0.3842771158481682,0.38391399002542637,0.38355295279721802,0.38355295279721807,0.38355295279721807,0.38355295279721802,0.38355295279721802,0.38355295279721802,0.38355295279721802,0.38355295279721802,0.38355295279721802,0.38355295279721802,0.38355295279721796,0.38355295279721796,0.38355295279721796,0.38355295279721796,0.38355295279721791,0.38355295279721791,0.38355295279721791,0.38355295279721796,0.38355295279721791,0.38355295279721796,0.38355295279721802,0.38355295279721796,0.38355295279721796,0.38355295279721802,0.38355295279721802,0.38355295279721807,0.38355295279721813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":25915.4230445094},{"$f":"+E337","v":25915.4230445094},{"$f":"+F337","v":25915.4230445094},25915.4230445094,25915.4230445094,25915.4230445094,25915.4230445094,25422.945577809376,24431.019788704692,23439.093999600009,22447.168210495329,21455.242421390649,20463.316632285969,19471.390843181289,18479.465054076609,17487.539264971929,16495.613475867249,15503.687686762567,14511.761897657885,13519.836108553203,12527.910319448521,11535.984530343841,10544.058741239161,9552.1329521344815,8560.2071630297996,7568.2813739251187,6576.3555848204378,5584.429795715756,4592.5040066110741,3600.5782175063928,2608.6524284017109,1616.7266392970291,624.80085019234684,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,{"$f":"+BR337","v":2.2282620193436742E-11},2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":25915.423044509382},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,492.4774667000255,991.92578910468228,991.92578910468228,991.92578910468183,991.92578910468183,991.92578910468183,991.92578910468183,991.92578910468183,991.92578910468183,991.92578910468183,991.92578910468137,991.92578910468137,991.92578910468137,991.92578910468137,991.92578910468092,991.92578910468092,991.92578910468092,991.92578910468137,991.92578910468092,991.92578910468137,991.92578910468183,991.92578910468137,991.92578910468137,991.92578910468183,991.92578910468183,991.92578910468228,624.80085019232456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":-2022.6682651071933},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":-2022.6782651071926},-2022.6682651071933,-2022.7482651071932,-2022.6882651071928,-2022.7282651071928,-2022.7582651071925,-4723.1282651071924,-6219.6482651071929,-6219.6482651071929,-6219.6482651071929,-6219.6482651071929,-6219.6482651071929,-6219.6482651071929,-6219.6482651071929,-6219.6482651071929,-6219.6482651071929,-6219.6482651071929,-6219.6482651071929,-6219.6482651071929,-6219.6482651071929,-6219.6482651071929,-6219.6482651071929,-6219.6482651071929,-6219.6482651071929,-6219.6482651071929,-6219.6482651071929,-6219.6482651071929,-6219.6482651071929,-6219.6482651071929,-6219.6482651071929,-6219.6482651071929,-6219.6482651071929,-6219.6482651071929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0.38574999999999998},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0.38574999999999998},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":-780.24428326509974},{"$f":"+F344*F345","v":-780.24814076509949},{"$f":"+G344*G345","v":-780.24428326509963},-780.27514326509959,-780.25199826509947,-780.26742826509962,-780.27900076509945,-1821.9467282650994,-2399.2293182650997,-2399.2293182650997,-2399.2293182650997,-2399.2293182650997,-2399.2293182650997,-2399.2293182650997,-2399.2293182650997,-2399.2293182650997,-2399.2293182650997,-2399.2293182650992,-2399.2293182650992,-2399.2293182650992,-2399.2293182650992,-2399.2293182650992,-2399.2293182650988,-2399.2293182650988,-2399.2293182650992,-2399.2293182650992,-2399.2293182650997,-2399.2293182650997,-2399.2293182650997,-2399.2293182650997,-2399.2293182650997,-2399.2293182650997,-2399.2293182651001,-1904.2691450786378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":69168.759107826889},"     Begin Cumulative DFIT",{"$f":"+C348","v":69168.759107826889},{"$f":"+E349","v":68388.514824561789},{"$f":"+F349","v":67608.266683796683},66828.022400531583,66047.747257266485,65267.495259001385,64487.227830736287,63706.948829971188,61885.002101706086,59485.772783440989,57086.543465175891,54687.314146910794,52288.084828645697,49888.855510380599,47489.626192115502,45090.396873850405,42691.167555585307,40291.93823732021,37892.708919055112,35493.479600790015,33094.250282524918,30695.02096425982,28295.791645994723,25896.562327729625,23497.333009464528,21098.103691199431,18698.874372934333,16299.645054669234,13900.415736404135,11501.186418139036,9101.9570998739364,6702.7277816088372,4303.498463343738,1904.2691450786378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0.38574999999999998},{"$f":"IF(F343=0,0,+F349/F343)","v":0.38574999999999993},{"$f":"IF(G343=0,0,+G349/G343)","v":0.38574999999999993},0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":267.59901147368157},{"$f":"+F346-F347","v":267.60033447368153},267.59901147368146,267.60959547368145,267.60165747368148,267.60694947368165,267.61091847368152,624.86986947368155,822.85946547368167,822.85946547368167,822.85946547368167,822.85946547368167,822.85946547368167,822.85946547368167,822.85946547368167,822.85946547368167,822.85946547368167,822.85946547368121,822.85946547368121,822.85946547368121,822.85946547368121,822.85946547368121,822.85946547368076,822.85946547368076,822.85946547368121,822.85946547368121,822.85946547368167,822.85946547368167,822.85946547368167,822.85946547368167,822.85946547368167,822.85946547368167,822.85946547368212,653.10384418380795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":-15588.973536369191},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":-15588.973536369191},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":-15588.973536369191},-15588.973536369191,-15588.973536369191,-15588.973536369191,-15588.973536369191,-15588.973536369191,-15588.973536369191,-15588.973536369191,-15588.973536369191,-15588.973536369191,-15588.973536369191,-15588.973536369191,-15588.973536369191,-15588.973536369191,-15588.973536369191,-15588.973536369191,-15588.973536369191,-15588.973536369191,-15588.973536369191,-15588.973536369191,-15588.973536369191,-15588.973536369191,-15588.973536369191,-15588.973536369191,-15588.973536369191,-15588.973536369191,-15588.973536369191,-15588.973536369191,-15588.973536369191,-15588.973536369191,-15588.973536369191,-15588.973536369191,-15588.973536369191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":-3951.0253427927714},{"$f":"IF(F360=0,0,F363*$C365)","v":-3951.0253427927714},{"$f":"IF(G360=0,0,G363*$C365)","v":-3951.0253427927714},-3951.0253427927714,-3951.0253427927714,-3951.0253427927714,-3951.0253427927714,-3951.0253427927714,-3951.0253427927714,-3951.0253427927714,-3951.0253427927714,-3951.0253427927714,-3951.0253427927714,-3951.0253427927714,-3951.0253427927714,-3951.0253427927714,-3951.0253427927714,-3951.0253427927714,-3951.0253427927714,-3951.0253427927714,-3951.0253427927714,-3951.0253427927714,-3951.0253427927714,-3951.0253427927714,-3951.0253427927714,-3951.0253427927714,-3951.0253427927714,-3951.0253427927714,-3951.0253427927714,-3951.0253427927714,-3951.0253427927714,-3951.0253427927714,-3951.0253427927714,-3951.0253427927714,-3783.162111873743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":204201.6951748732},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":198188.24863321878},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":192174.80209156437},186161.35554990996,180147.90900825555,174134.46246660114,168121.01592494673,162107.56938329231,156094.1228416379,150080.67629998349,144067.22975832908,138053.78321667467,132040.33667502025,126026.89013336583,120013.4435917114,113999.99705005698,107986.55050840255,101973.10396674812,95959.657425093697,89946.210883439271,83932.764341784845,77919.317800130419,71905.871258475992,65892.424716821566,59878.978175167147,53865.531633512728,47852.085091858309,41838.63855020389,35825.192008549471,29811.745466895049,23798.298925240626,17784.852383586207,11771.405841931784,5757.9593002773636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0.38574999999999998},{"$f":"IF(F360=0,0,+F367/F360)","v":0.38574999999999998},{"$f":"IF(G360=0,0,+G367/G360)","v":0.38574999999999998},0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000031,0.38575000000000037,0.38575000000000043,0.38575000000000043,0.38575000000000048,0.38575000000000048,0.38575000000000048,0.38575000000000054,0.38575000000000054,0.38575000000000048,0.38575000000000048,0.38575000000000043,0.38575000000000043,0.38575000000000037,0.38575000000000037,0.38575000000000043,0.38575000000000043,0.38575000000000043,0.38575000000000043,0.38575000000000043,0.38575000000000037,0.38575000000000043,0.38575000000000037,0.38575000000000043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":138118.02376682806},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":134166.99842403529},{"$f":"IF(F365<>0,+E372+F365,0)","v":130215.97308124253},{"$f":"IF(G365<>0,+F372+G365,0)","v":126264.94773844976},122313.92239565699,118362.89705286422,114411.87171007146,110460.84636727869,106509.82102448592,102558.79568169315,98607.770338900387,94656.74499610762,90705.719653314853,86754.694310522085,82803.668967729318,78852.643624936551,74901.618282143783,70950.592939351016,66999.567596558249,63048.542253765474,59097.516910972699,55146.491568179925,51195.46622538715,47244.440882594376,43293.415539801601,39342.390197008826,35391.364854216052,31440.339511423281,27489.31416863051,23538.288825837739,19587.263483044968,15636.238140252197,11685.212797459426,7734.187454666655,3783.1621118738835,1.4051693142391741E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":72097.117949699692},{"$f":"+E365-E366","v":2062.4211988616439},{"$f":"+F365-F366","v":2062.4211988616439},{"$f":"+G365-G366","v":2062.4211988616439},2062.4211988616448,2062.4211988616448,2062.4211988616457,2062.4211988616457,2062.4211988616466,2062.4211988616466,2062.4211988616466,2062.4211988616476,2062.4211988616485,2062.4211988616494,2062.4211988616503,2062.4211988616503,2062.4211988616512,2062.4211988616512,2062.4211988616512,2062.4211988616521,2062.4211988616521,2062.4211988616512,2062.4211988616512,2062.4211988616503,2062.4211988616503,2062.4211988616494,2062.4211988616494,2062.4211988616503,2062.4211988616503,2062.4211988616503,2062.4211988616503,2062.4211988616503,2062.4211988616494,2062.4211988616503,2062.4211988616494,1974.7971884036206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":315301.63140626403},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":313121.04845458217},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":310761.93550290028},308402.82255121839,306043.68959953648,303684.58664785459,301325.42369617271,298966.25074449083,296607.07779280894,293857.85484112706,291052.89188944519,288247.90893776331,285442.91598608141,282637.94303439953,274317.77008271764,261334.59713103576,248351.42417935387,235368.25122767198,222385.07827599009,209401.9053243082,196418.73237262631,183435.55942094442,170452.38646926254,157469.21351758065,144486.04056589876,131502.86761421687,118519.69466253498,105536.52171085309,92553.348759171204,79570.175807489315,66587.002855807426,53603.829904125538,40620.656952443649,27637.48400076176,14654.311049079874,1671.1380973979867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":-337.58601010377402},{"$f":"IF(F379=0,0,F382*$C384)","v":-552.66874910377419},{"$f":"IF(G379=0,0,G382*$C384)","v":-597.91717760377389},-597.91717760377389,-597.92224660377406,-597.91464310377432,-597.92985010377413,-597.93238460377427,-597.93238460377427,-696.79055710377406,-710.9178601037745,-710.92292910377455,-710.92546360377412,-710.92039460377407,-2108.7478346037742,-3290.5851846037745,-3290.5851846037745,-3290.5851846037745,-3290.5851846037745,-3290.5851846037745,-3290.5851846037745,-3290.5851846037745,-3290.5851846037745,-3290.5851846037745,-3290.5851846037745,-3290.5851846037745,-3290.5851846037745,-3290.5851846037745,-3290.5851846037745,-3290.5851846037745,-3290.5851846037745,-3290.5851846037745,-3290.5851846037745,-3290.5851846037745,-3290.5851846037745,-3290.5851846037745,-423.54995078551974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38574999999999993},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38574999999999987},0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":80250.784490021397},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":79913.198479917628},{"$f":"IF(F384<>0,+E391+F384,0)","v":79360.529730813854},{"$f":"IF(G384<>0,+F391+G384,0)","v":78762.612553210085},78164.695375606316,77566.77312900254,76968.85848589876,76370.92863579499,75772.996251191216,75175.063866587443,74478.273309483673,73767.355449379902,73056.432520276125,72345.507056672344,71634.58666206857,69525.838827464802,66235.253642861033,62944.668458257256,59654.083273653479,56363.498089049703,53072.912904445926,49782.327719842149,46491.742535238373,43201.157350634596,39910.572166030819,36619.986981427042,33329.401796823266,30038.816612219493,26748.231427615719,23457.646243011946,20167.061058408173,16876.4758738044,13585.890689200625,10295.30550459685,7004.7203199930755,3714.135135389301,423.54995078552656,6.8212102632969618E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":41890.624533556227},{"$f":"+E394","v":41714.40583504871},{"$f":"+F394","v":41425.914710541198},41113.804067033685,40801.693423526172,40489.580134018659,40177.470813511143,39865.353555003632,39553.234973496117,39241.116391988602,38877.394195481087,38506.297596973571,38135.198352466061,37764.097784958547,37392.999863451034,36292.24098194352,34574.567200436009,32856.893418928499,31139.219637420989,29421.545855913479,27703.872074405968,25986.198292898458,24268.524511390948,22550.850729883437,20833.176948375927,19115.503166868417,17397.829385360907,15680.155603853394,13962.481822345882,12244.80804083837,10527.134259330858,8809.4604778233461,7091.786696315834,5374.1129148083219,3656.4391333008093,1938.7653517932968,221.0915702857842,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,{"$f":"+BR394","v":3.092281986027956E-11},3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11,3.092281986027956E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":41890.624533556183},{"$f":"+E384-E385","v":176.21869850751341},{"$f":"+F384-F385","v":288.4911245075134},{"$f":"+G384-G385","v":312.11064350751315},312.11064350751315,312.11328950751317,312.10932050751342,312.1172585075135,312.11858150751345,312.11858150751345,363.72219650751322,371.09659850751359,371.0992445075135,371.10056750751335,371.09792150751321,1100.7588815075123,1717.6737815075116,1717.6737815075116,1717.6737815075116,1717.6737815075116,1717.6737815075116,1717.6737815075116,1717.6737815075116,1717.6737815075116,1717.6737815075116,1717.6737815075116,1717.6737815075116,1717.6737815075116,1717.6737815075116,1717.6737815075116,1717.6737815075116,1717.6737815075116,1717.6737815075126,1717.6737815075126,1717.6737815075126,1717.6737815075126,1717.6737815075126,221.09157028575328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":339777.33345513197},"     Begin Cumulative Difference",{"$f":"+$C398","v":339777.33345513197},{"$f":"+E400","v":339254.36766224226},{"$f":"+F400","v":337728.56186935259},335309.06607646291,332668.36028357322,330027.65449068352,327386.94869779382,324746.22290490411,322105.48711201438,319464.76131912466,316824.05552623497,314183.29973334528,311542.57394045556,308901.83814756584,306261.06235467613,303620.33656178642,295751.84076889674,281857.08497600706,267962.32918311737,254067.57339022766,240172.81759733794,226278.06180444823,212383.30601155851,198488.5502186688,184593.79442577908,170699.03863288937,156804.28283999965,142909.52704710994,129014.77125422024,115120.01546133053,101225.25966844083,87330.503875551134,73435.748082661434,59540.992289771733,45646.236496882033,31751.480703992329,17856.724911102625,3961.9691182129209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.38574999999999998},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.38574999999999998},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.3857500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":131069.10638031716},"     Begin Cumulative DFIT",{"$f":"+C405","v":131069.10638031716},{"$f":"+E406","v":130867.37232570995},{"$f":"+F406","v":130278.79274110275},129345.47223899554,128326.81997938834,127308.16771978114,126289.51546017393,125270.85548556673,124252.19165345952,123233.53167885232,122214.87941924512,121196.20787213791,120177.54789753071,119158.8840654235,118140.20480331629,117121.54482870908,114086.27257660188,108726.37052949468,103366.46848238748,98006.566435280285,92646.664388173085,87286.762341065885,81926.860293958685,76566.958246851485,71207.056199744286,65847.154152637086,60487.252105529878,55127.350058422671,49767.448011315464,44407.545964208257,39047.643917101057,33687.741869993857,28327.839822886654,22967.93777577945,17608.035728672246,12248.133681565043,6888.2316344578394,1528.3295873506349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38574999999999998},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38574999999999998},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.3857500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":44952.541216113954},{"$f":"+E413","v":44883.352841714644},{"$f":"+F413","v":44681.488735315339},44361.389441916028,44012.024065516722,43662.658689117416,43313.29331271811,42963.925290318803,42614.555944919492,42265.187922520185,41915.822546120879,41566.450554721574,41217.082532322267,40867.713186922956,40518.338549523651,40168.970527124344,39127.968533725034,37289.692342325725,35451.416150926416,33613.139959527107,31774.863768127801,29936.587576728496,28098.311385329187,26260.035193929878,24421.759002530569,22583.48281113126,20745.206619731951,18906.930428332642,17068.654236933333,15230.378045534024,13392.101854134715,11553.825662735406,9715.5494713360968,7877.2732799367877,6038.9970885374787,4200.7208971381706,2362.4447057388625,524.16851433955344,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,{"$f":"+BR413","v":-1.6711965145077556E-11},-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11,-1.6711965145077556E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":44952.541216113968},{"$f":"+E403-E404","v":69.188374399307719},{"$f":"+F403-F404","v":201.86410639930773},{"$f":"+G403-G404","v":320.09929339930773},349.36537639930771,349.36537639930771,349.36537639930771,349.36802239930762,349.36934539930758,349.36802239930762,349.36537639930771,349.3719913993076,349.36802239930739,349.36934539930758,349.37463739930763,349.36802239930739,1041.0019933993074,1838.2761913993063,1838.2761913993063,1838.2761913993063,1838.2761913993063,1838.2761913993063,1838.2761913993072,1838.2761913993072,1838.2761913993072,1838.2761913993081,1838.276191399309,1838.276191399309,1838.276191399309,1838.2761913993081,1838.2761913993081,1838.2761913993081,1838.276191399309,1838.276191399309,1838.276191399309,1838.2761913993081,1838.2761913993081,1838.276191399309,524.16851433957015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":680.45811244307515},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-585.55188755692507},-1756.6418875569252,-2802.0318875569246,-3079.2418875569256,-3079.2518875569258,-3079.2018875569247,-3079.2818875569246,-3079.2418875569256,-3079.3018875569251,-3079.2418875569256,-3079.2718875569262,-3079.3018875569251,-3079.2818875569246,-3079.2818875569246,-3079.3218875569255,-8912.8718875569248,-16200.151887556925,-16200.151887556925,-16200.151887556925,-16200.151887556925,-16200.151887556925,-16200.151887556925,-16200.151887556925,-16200.151887556925,-16200.151887556925,-16200.151887556925,-16200.151887556925,-16200.151887556925,-16200.151887556925,-16200.151887556925,-16200.151887556925,-16200.151887556925,-16200.151887556925,-16200.151887556925,-16200.151887556925,-16200.151887556925,-16200.151887556925,-16200.151887556925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.25345000000000001},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38552408261889226},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38552408261889226},0.38552408261889221,0.38552408261889226,0.38552408261889221,0.38552408261889226,0.38552408261889221,0.38552408261889221,0.38552408261889221,0.38552408261889221,0.38552408261889215,0.38552408261889221,0.38552408261889221,0.38552408261889221,0.38552408261889221,0.38552408261889221,0.38552408261889226,0.38552408261889226,0.38552408261889232,0.38552408261889237,0.38552408261889237,0.38552408261889243,0.38552408261889248,0.38552408261889243,0.38552408261889243,0.38552408261889243,0.38552408261889248,0.38552408261889243,0.38552408261889243,0.38552408261889237,0.38552408261889243,0.38552408261889243,0.38552408261889243,0.38552408261889243,0.38552408261889243,0.38552408261889243,0.38552408261889232,0.38552408261889243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":153625.4286794732},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":153399.68432519707},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":152722.45657300676},151642.20580008748,150455.08389622543,149267.95813712256,148080.85165422381,146893.71432939844,145706.59242553639,144519.44739022938,143332.32548636734,142145.19201678282,140958.04698147581,139770.90965665044,138583.77233182508,137396.61958603642,133960.49282808634,127714.94413334924,121469.39543861215,115223.84674387505,108978.29804913796,102732.74935440086,96487.200659663766,90241.651964926656,83996.10327018956,77750.554575452465,71505.005880715369,65259.457185978266,59013.908491241164,52768.359796504061,46522.811101766958,40277.262407029855,34031.713712292752,27786.16501755565,21540.616322818547,15295.067628081444,9049.5189333443413,2803.9702386072413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":153452.9665708745},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":153625.4286794732},{"$f":"+E428+F423","v":153399.68432519707},{"$f":"+F428+G423","v":152722.45657300676},151642.20580008748,150455.08389622543,149267.95813712256,148080.85165422381,146893.71432939844,145706.59242553639,144519.44739022938,143332.32548636734,142145.19201678282,140958.04698147581,139770.90965665044,138583.77233182508,137396.61958603642,133960.49282808634,127714.94413334924,121469.39543861215,115223.84674387505,108978.29804913796,102732.74935440086,96487.200659663766,90241.651964926656,83996.10327018956,77750.554575452465,71505.005880715369,65259.457185978266,59013.908491241164,52768.359796504061,46522.811101766958,40277.262407029855,34031.713712292752,27786.16501755565,21540.616322818547,15295.067628081444,9049.5189333443413,2803.9702386072413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":52629.494432473599},{"$f":"+E432","v":52629.494432473599},{"$f":"+F432","v":52552.158204098756},52320.151338309755,51950.075547291795,51543.387499831049,51136.698131629477,50730.015367132037,50323.322036707985,49916.633989247239,49509.938017341534,49103.249969880788,48696.557960197562,48289.861988291857,47883.168657867805,47476.475327443753,47069.776714056396,45892.617336007599,43752.997137171806,41613.376938336012,39473.756739500212,37334.136540664411,35194.51634182861,33054.896142992809,30915.275944157009,28775.655745321208,26636.035546485407,24496.415347649607,22356.795148813806,20217.174949978005,18077.554751142205,15937.934552306408,13798.314353470609,11658.69415463481,9519.0739557990109,7379.4537569632121,5239.8335581274132,3100.2133592916143,960.59316045581727,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,{"$f":"+BR432","v":-4.3428372009657323E-11},-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11,-4.3428372009657323E-11]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":1850.5944736561905},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":619.80447365619148},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":-518.69552634380852},-1571.7855263438087,-2518.9755263438092,-2767.0955263438082,-2767.0955263438082,-2767.0955263438082,-2767.1055263438084,-2767.0855263438079,-2767.1055263438084,-2767.0955263438082,-2767.0955263438082,-2767.0955263438082,-2767.1055263438084,-2767.1055263438084,-2767.1055263438084,-7927.9955263438087,-14560.025526343808,-14560.025526343808,-14560.025526343808,-14560.025526343808,-14560.025526343808,-14560.025526343808,-14560.025526343808,-14560.025526343808,-14560.025526343808,-14560.025526343808,-14560.025526343808,-14560.025526343808,-14560.025526343808,-14560.025526343808,-14560.025526343808,-14560.025526343808,-14560.025526343808,-14560.025526343808,-14560.025526343808,-14560.025526343808,-14560.025526343808,-14560.025526343808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":359805.29715530801},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":360425.10162896418},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":359906.40610262036},358334.62057627656,355815.64504993276,353048.54952358897,350281.45399724517,347514.35847090138,344747.25294455758,341980.16741821379,339213.06189186999,336445.9663655262,333678.8708391824,330911.77531283861,328144.66978649481,325377.564260151,322610.4587338072,314682.46320746338,300122.4376811196,285562.41215477581,271002.38662843202,256442.36110208821,241882.33557574439,227322.31004940058,212762.28452305676,198202.25899671295,183642.23347036913,169082.20794402531,154522.1824176815,139962.15689133768,125402.13136499387,110842.10583865005,96282.080312306236,81722.05478596242,67162.029259618605,52602.003733274796,38041.978206930988,23481.952680587179,8921.9271542433708,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":469.03316934816149},{"$f":"IF(F436=0,0,F439*$C441)","v":157.08944384816172},{"$f":"IF(G436=0,0,G439*$C441)","v":-131.46338115183826},-398.3690416518383,-638.43434715183844,-701.32036115183826,-701.32036115183826,-701.32036115183826,-701.32289565183828,-701.31782665183812,-701.32289565183828,-701.32036115183826,-701.32036115183826,-701.32036115183826,-701.32289565183828,-701.32289565183828,-701.32289565183828,-2009.3504661518384,-3690.2384696518384,-3690.2384696518384,-3690.2384696518384,-3690.2384696518384,-3690.2384696518384,-3690.2384696518384,-3690.2384696518384,-3690.2384696518384,-3690.2384696518384,-3690.2384696518384,-3690.2384696518384,-3690.2384696518384,-3690.2384696518384,-3690.2384696518384,-3690.2384696518384,-3690.2384696518384,-3690.2384696518384,-3690.2384696518384,-3690.2384696518384,-3690.2384696518384,-3690.2384696518384,-2261.2624372429823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38506953850929815},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38484319917161069},0.38484319917161069,0.38484319917161075,0.38484319917161075,0.38484319917161075,0.38484319917161075,0.38484319917161075,0.38484319917161069,0.38484319917161069,0.38484319917161069,0.38484319917161064,0.38484319917161064,0.38484319917161058,0.38484319917161058,0.38484319917161058,0.38484319917161058,0.38484319917161064,0.38484319917161058,0.38484319917161053,0.38484319917161047,0.38484319917161047,0.38484319917161053,0.38484319917161053,0.38484319917161047,0.38484319917161053,0.38484319917161058,0.38484319917161064,0.38484319917161064,0.38484319917161064,0.38484319917161069,0.38484319917161075,0.38484319917161081,0.38484319917161086,0.38484319917161092,0.38484319917161086,0.38484319917161086,0.38484319917161092,0.38484319917161086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":90723.619394664653},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":91192.652564012809},{"$f":"IF(F441<>0,+E448+F441,0)","v":91349.742007860972},{"$f":"IF(G441<>0,+F448+G441,0)","v":91218.278626709129},90819.909585057292,90181.475237905455,89480.154876753615,88778.834515601775,88077.514154449935,87376.191258798091,86674.873432146254,85973.550536494411,85272.230175342571,84570.909814190731,83869.58945303889,83168.266557387047,82466.943661735204,81765.620766083361,79756.270299931522,76066.03183027968,72375.793360627838,68685.554890975996,64995.316421324154,61305.077951672312,57614.83948202047,53924.601012368628,50234.362542716786,46544.124073064944,42853.885603413102,39163.64713376126,35473.408664109418,31783.17019445758,28092.931724805741,24402.693255153903,20712.454785502065,17022.216315850226,13331.977846198388,9641.7393765465495,5951.5009068947111,2261.2624372428727,-1.0959411156363785E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":47357.407164782519},"     End Excess Deferred",{"$f":"+E449-E450","v":47357.407164782519},{"$f":"+F449-F450","v":47357.407164782519},47289.254100180202,47082.732171462252,46751.755918420946,46388.178384801184,46024.600851181422,45661.023317561659,45297.444470009905,44933.868250322128,44570.289402770373,44206.711869150611,43843.134335530849,43479.556801911087,43115.977954359332,42752.399106807577,42388.820259255823,41347.13556403129,39434.047230104661,37520.958896178032,35607.87056225141,33694.782228324788,31781.693894398162,29868.605560471537,27955.517226544911,26042.428892618285,24129.34055869166,22216.252224765034,20303.163890838408,18390.075556911783,16476.987222985157,14563.89888905853,12650.810555131902,10737.722221205273,8824.6338872786437,6911.5455533520126,4998.4572194253824,3085.3688854987522,1172.2805515721211,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,{"$f":"+BR449-BR450","v":1.8644641386345029E-11},1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11,1.8644641386345029E-11]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":536327.52290074411},"     Begin Cumulative Difference",{"$f":"+$C455","v":536327.52290074411},{"$f":"+E457","v":540960.72294243262},{"$f":"+F457","v":543611.87298412109},544429.61302580952,543551.46306749794,541104.6031091864,537206.74315087486,533070.22319256328,528933.7032342517,524797.20327594015,520660.68331762863,516524.1533593171,512387.55340100557,508251.01344269403,504114.49348438252,499977.913526071,495841.39356775949,491704.70360944793,487568.1136511364,474602.75369282486,452808.57373451331,431014.39377620176,409220.21381789021,387426.03385957866,365631.85390126711,343837.67394295556,322043.49398464401,300249.31402633246,278455.13406802091,256660.95410970936,234866.77415139781,213072.59419308626,191278.41423477471,169484.23427646316,147690.05431815161,125895.87435984006,104101.69440152851,82307.514443216962,60513.334484905419,38719.154526593877,16924.974568282334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":4633.2000416884584},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":2651.1500416884592},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":817.74004168845568},-878.14995831154374,-2446.8599583115429,-3897.8599583115429,-4136.5199583115427,-4136.5199583115427,-4136.4999583115423,-4136.5199583115427,-4136.5299583115411,-4136.5999583115408,-4136.5399583115432,-4136.5199583115427,-4136.579958311544,-4136.5199583115427,-4136.689958311541,-4136.5899583115424,-12965.359958311543,-21794.179958311543,-21794.179958311543,-21794.179958311543,-21794.179958311543,-21794.179958311543,-21794.179958311543,-21794.179958311543,-21794.179958311543,-21794.179958311543,-21794.179958311543,-21794.179958311543,-21794.179958311543,-21794.179958311543,-21794.179958311543,-21794.179958311543,-21794.179958311543,-21794.179958311543,-21794.179958311543,-21794.179958311543,-21794.179958311543,-21794.179958311543,-16924.974568282334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.25345000000000001},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.25345000000000001},0.38378113846510153,0.38378113846510153,0.38378113846510153,0.38378113846510153,0.38378113846510153,0.38378113846510153,0.38378113846510159,0.38378113846510153,0.38378113846510153,0.38378113846510153,0.38378113846510148,0.38378113846510148,0.38378113846510142,0.38378113846510137,0.38378113846510142,0.38378113846510137,0.38378113846510137,0.38378113846510137,0.38378113846510137,0.38378113846510137,0.38378113846510137,0.38378113846510137,0.38378113846510137,0.38378113846510137,0.38378113846510137,0.38378113846510131,0.38378113846510131,0.38378113846510131,0.38378113846510131,0.38378113846510131,0.38378113846510131,0.38378113846510137,0.38378113846510131,0.38378113846510137,0.38378113846510142,0.38378113846510142,0.38378113846510142,0.38378113846510142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":1174.2845505659398},{"$f":"+F458*F459","v":671.93397806593998},{"$f":"+G458*G459","v":207.25621356593911},-337.0173907438857,-939.05870046547477,-1495.9251323783371,-1587.5183388844182,-1587.5183388844182,-1587.5106632616487,-1587.5183388844184,-1587.5221766958023,-1587.5490413754947,-1587.5260145071877,-1587.518338884418,-1587.5413657527263,-1587.5183388844177,-1587.5835816779559,-1587.5452035641101,-4975.8606054106431,-8364.1951963141,-8364.1951963141,-8364.1951963141,-8364.1951963141,-8364.1951963141,-8364.1951963141,-8364.1951963141,-8364.1951963141,-8364.1951963141,-8364.1951963140982,-8364.1951963140982,-8364.1951963140982,-8364.1951963140982,-8364.1951963140982,-8364.1951963140982,-8364.1951963141,-8364.1951963140982,-8364.1951963141,-8364.1951963141,-8364.1951963141,-8364.1951963141,-6495.4860083082831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38461688193889326},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38397719192879187},0.38378113846510153,0.38378113846510153,0.38378113846510153,0.38378113846510153,0.38378113846510153,0.38378113846510153,0.38378113846510159,0.38378113846510153,0.38378113846510153,0.38378113846510153,0.38378113846510148,0.38378113846510148,0.38378113846510142,0.38378113846510137,0.38378113846510142,0.38378113846510137,0.38378113846510137,0.38378113846510137,0.38378113846510137,0.38378113846510137,0.38378113846510137,0.38378113846510137,0.38378113846510137,0.38378113846510137,0.38378113846510137,0.38378113846510131,0.38378113846510131,0.38378113846510131,0.38378113846510131,0.38378113846510131,0.38378113846510131,0.38378113846510137,0.38378113846510131,0.38378113846510137,0.38378113846510142,0.38378113846510142,0.38378113846510142,0.38378113846510142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":70956.131279768422},{"$f":"+E470","v":70956.131279768422},{"$f":"+F470","v":70956.131279768422},70956.131279768422,70841.680995958595,70522.778951927176,70014.766425982903,69475.649070532541,68936.531715082179,68397.41696625459,67858.299610804228,67319.180952042487,66780.053170101048,66240.933208027927,65701.815852577565,65162.690677258899,64623.573321808544,64084.433810064649,63545.307331434597,61855.517207458011,59015.056921577969,56174.596635697933,53334.136349817898,50493.676063937863,47653.215778057827,44812.755492177792,41972.295206297757,39131.834920417721,36291.374634537686,33450.91434865765,30610.454062777615,27769.99377689758,24929.533491017544,22089.073205137509,19248.612919257474,16408.152633377435,13567.692347497397,10727.232061617358,7886.7717757373193,5046.3114898572803,2205.8512039772413,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,{"$f":"+BR470","v":1.1550582712516189E-10},1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10,1.1550582712516189E-10]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":70956.131279768291},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},114.45028380982492,318.90204403141422,508.0125259442766,539.11735545035776,539.11735545035776,539.1147488275883,539.11735545035799,539.11865876174215,539.12778194143471,539.119962073127,539.11735545035754,539.12517531866547,539.11735545035731,539.13951174389581,539.12647863004963,1689.7901239765824,2840.460285880039,2840.460285880039,2840.460285880039,2840.460285880039,2840.460285880039,2840.460285880039,2840.460285880039,2840.460285880039,2840.460285880039,2840.4602858800372,2840.4602858800372,2840.4602858800372,2840.4602858800372,2840.4602858800372,2840.4602858800372,2840.460285880039,2840.4602858800372,2840.460285880039,2840.460285880039,2840.460285880039,2840.460285880039,2205.8512039771258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":506225.1758015058},"     Begin Cumulative Difference",{"$f":"+$C474","v":506225.1758015058},{"$f":"+E476","v":526297.14849908231},{"$f":"+F476","v":542834.88119665883},556103.43389423541,566348.01659181202,573795.42928938859,578655.48198696517,581122.20468454168,583195.34738211823,585268.49007969478,587341.63277727133,589414.78547484789,591487.90817242442,593560.94087000098,595634.04356757749,597707.16626515402,599780.25896273064,601853.4116603072,603926.3543578838,605999.4270554604,593510.46975303697,566459.43245061359,539408.3951481902,512357.35784576676,485306.32054334332,458255.28324091987,431204.24593849643,404153.20863607299,377102.17133364954,350051.1340312261,323000.09672880266,295949.05942637922,268898.02212395577,241846.98482153233,214795.94751910889,187744.91021668544,160693.872914262,133642.83561183856,106591.79830941511,79540.76100699167,52489.723704568234,25438.686402144798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.36396758098842225,0.36396758098842225,0.36396758098842219,0.36396758098842219,0.36396758098842219,0.36396758098842219,0.36396758098842219,0.36396758098842219,0.36396758098842225,0.36396758098842225,0.36396758098842225,0.36396758098842225,0.3639675809884223,0.3639675809884223,0.36396758098842236,0.36396758098842241,0.36396758098842247,0.36396758098842247,0.36396758098842252,0.36396758098842247,0.36396758098842252,0.36396758098842258,0.36396758098842252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":195276.36156543085},"     Begin Cumulative DFIT",{"$f":"+C481","v":195276.36156543085},{"$f":"+E482","v":200363.60304563164},{"$f":"+F482","v":204555.09139783241},207918.00607903319,210514.49556373397,212402.04231193475,213633.82266813554,214259.01353583633,214784.45155253712,215309.88956923792,215835.32758593871,216360.7681371395,216886.20108484029,217411.61122204107,217937.03910074185,218462.47204844264,218987.89739264341,219513.33794384421,220038.72527054499,220564.14554574576,216018.56996731501,206172.86935712438,196327.16874693375,186481.46813674312,176635.76752655249,166790.06691636186,156944.36630617123,147098.6656959806,137252.96508578997,127407.26447559934,117561.56386540871,107715.86325521808,97870.162645027449,88024.462034836819,78178.761424646189,68333.060814455559,58487.360204264922,48641.659594074285,38795.95898388364,28950.258373693003,19104.557763502362,9258.8571533117192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.38070432951620109},{"$f":"IF(F476=0,0,+F482/F476)","v":0.37682746353163321},{"$f":"IF(G476=0,0,+G482/G476)","v":0.3738836939434847},0.37170518726378726,0.37017032808187755,0.36919000911313904,0.36869872086912497,0.36828903474054497,0.36788225099888705,0.3674783389104424,0.36707726624610143,0.36667901082707488,0.36628355447946764,0.36589083759450336,0.3655008411786862,0.36511354637007309,0.3647289085531345,0.36434695005899864,0.36396758098842225,0.36396758098842225,0.36396758098842219,0.36396758098842219,0.36396758098842219,0.36396758098842219,0.36396758098842219,0.36396758098842219,0.36396758098842225,0.36396758098842225,0.36396758098842225,0.36396758098842225,0.3639675809884223,0.3639675809884223,0.36396758098842236,0.36396758098842241,0.36396758098842247,0.36396758098842247,0.36396758098842252,0.36396758098842247,0.36396758098842252,0.36396758098842258,0.36396758098842252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":195276.36156543085},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":200363.60304563164},{"$f":"+E485+F480","v":204555.09139783241},{"$f":"+F485+G480","v":207918.00607903319},210514.49556373397,212402.04231193475,213633.82266813554,214259.01353583633,214784.45155253712,215309.88956923792,215835.32758593871,216360.7681371395,216886.20108484029,217411.61122204107,217937.03910074185,218462.47204844264,218987.89739264341,219513.33794384421,220038.72527054499,220564.14554574576,216018.56996731501,206172.86935712438,196327.16874693375,186481.46813674312,176635.76752655249,166790.06691636186,156944.36630617123,147098.6656959806,137252.96508578997,127407.26447559934,117561.56386540871,107715.86325521808,97870.162645027449,88024.462034836819,78178.761424646189,68333.060814455559,58487.360204264922,48641.659594074285,38795.95898388364,28950.258373693003,19104.557763502362,9258.8571533117192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1380.2493501315294,2989.6152058914131,2989.6152058914113,2989.6152058914113,2989.6152058914113,2989.6152058914113,2989.6152058914113,2989.6152058914113,2989.6152058914131,2989.6152058914131,2989.6152058914131,2989.6152058914131,2989.6152058914149,2989.6152058914149,2989.6152058914149,2989.6152058914167,2989.6152058914186,2989.6152058914186,2989.6152058914204,2989.6152058914186,2989.6152058914204,2989.6152058914222,2811.4220846881199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":66973.590758539198},"     End Excess Deferred",{"$f":"+E487-E488","v":66973.590758539198},{"$f":"+F487-F488","v":66973.590758539198},66973.590758539198,66973.590758539198,66973.590758539198,66973.590758539198,66973.590758539198,66973.590758539198,66973.590758539198,66973.590758539198,66973.590758539198,66973.590758539198,66973.590758539198,66973.590758539198,66973.590758539198,66973.590758539198,66973.590758539198,66973.590758539198,66973.590758539198,65593.341408407665,62603.726202516249,59614.11099662484,56624.495790733432,53634.880584842023,50645.265378950615,47655.650173059206,44666.034967167798,41676.419761276382,38686.804555384966,35697.18934949355,32707.574143602138,29717.958937710722,26728.343731819306,23738.728525927891,20749.113320036475,17759.498114145055,14769.882908253636,11780.267702362216,8790.6524964707969,5801.0372905793765,2811.4220846879543,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,{"$f":"+BR487-BR488","v":-1.6552803572267294E-10},-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":66973.590758539358},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1380.2493501315294,2989.6152058914131,2989.6152058914113,2989.6152058914113,2989.6152058914113,2989.6152058914113,2989.6152058914113,2989.6152058914113,2989.6152058914131,2989.6152058914131,2989.6152058914131,2989.6152058914131,2989.6152058914149,2989.6152058914149,2989.6152058914149,2989.6152058914167,2989.6152058914186,2989.6152058914186,2989.6152058914204,2989.6152058914186,2989.6152058914204,2989.6152058914222,2811.4220846881199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":980580.97727099969},{"$f":"SUM(E493:CI493)","v":980580.97727099969},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":5230.9058556033797},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":6166.5432804291777},7505.1762076736213,12807.668776558099,18837.723780337656,24081.475476766402,27695.905645893308,29653.728602224579,29851.710299570503,29903.319171774248,29910.696195504657,29910.706643974838,29910.705432329007,29910.702830224589,30640.366309024888,31948.912643119882,33516.66976207486,35157.223397420777,36672.409491325445,38080.395659119669,39100.627301022752,38090.077579137476,36879.193912112401,35264.467970535545,33624.569497697157,31768.820115121471,29549.371075538507,27288.759005494707,24287.811797490256,21411.332958112263,19718.384330150326,18187.170682751348,16948.815511968358,16154.25904048616,15413.531185844327,13438.733997440706,11942.151786218948,10406.952538873456,8703.7569861539487,7002.3560433435614,5195.466409868548,2811.4220846881199,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":5230.9058556033797},{"$f":"SUM(F498:F518)","v":6166.5432804291786},7505.1762076736213,12807.668776558099,18837.723780337659,24081.475476766394,27695.905645893316,29653.728602224586,29851.710299570506,29903.319171774245,29910.696195504657,29910.706643974838,29910.70543232901,29910.702830224585,30640.366309024881,31948.912643119875,33516.66976207486,35157.223397420792,36672.409491325452,38080.395659119677,39100.627301022745,38090.077579137469,36879.193912112401,35264.467970535545,33624.56949769715,31768.820115121471,29549.371075538515,27288.75900549471,24287.811797490267,21411.332958112271,19718.384330150326,18187.170682751348,16948.815511968358,16154.259040486158,15413.531185844324,13438.733997440708,11942.15178621895,10406.952538873458,8703.7569861539487,7002.3560433435614,5195.466409868548,2811.4220846881199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":1509.1263802255121},{"$f":"+F110","v":1509.1263802255121},1509.1263802255112,1509.1263802255103,1509.1263802255103,1509.1263802255094,1509.1263802255094,1509.1263802255094,1509.1263802255094,1509.1263802255085,1509.1263802255085,1509.1263802255075,1509.1263802255075,1509.1263802255075,1509.1263802255075,1509.1263802255075,1509.1263802255085,1509.1263802255085,1002.2451900815418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":133.06585522237231},{"$f":"+F129","v":701.41607122237178},701.41607122237224,701.41607122237247,701.41607122237269,701.41607122237315,701.41607122237315,701.41607122237338,701.4160712223736,701.4160712223736,701.4160712223736,701.41607122237383,701.41607122237383,701.4160712223736,701.4160712223736,701.4160712223736,701.4160712223736,701.4160712223736,701.41607122237383,580.72791706315206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":45.000176450955848},1018.9560186789258,1018.9560186789254,1018.9560186789254,1018.9560186789254,1018.9560186789254,1018.9560186789254,1018.9560186789258,1018.9560186789258,1018.9560186789263,1018.9560186789263,1018.9560186789267,1018.9560186789267,1018.9560186789267,1018.9560186789267,1018.9560186789267,1018.9560186789267,1018.9560186789267,1018.9560186789267,1010.5497218852681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,1433.9550973278265,1433.9550973278265,1433.9550973278265,1433.9550973278265,1433.9550973278265,1433.9550973278265,1433.9550973278265,1433.9550973278256,1433.9550973278256,1433.9550973278256,1433.9550973278256,1433.9550973278256,1433.9550973278256,1433.9550973278256,1433.9550973278256,1433.9550973278265,1433.9550973278274,1433.9550973278283,1433.9550973278274,223.07143030274773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,292.28567032710578,2044.6786938978112,2044.6786938978112,2044.6786938978112,2044.6786938978121,2044.6786938978121,2044.6786938978112,2044.6786938978112,2044.6786938978121,2044.6786938978112,2044.6786938978103,2044.6786938978103,2044.6786938978094,2044.6786938978094,2044.6786938978084,2044.6786938978066,2044.6786938978066,2044.6786938978075,2044.6786938978075,2044.6786938978066,653.02418262369724,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,650.47069119332809,1909.5534734494754,1909.5534734494754,1909.5534734494754,1909.5534734494754,1909.5534734494754,1909.5534734494754,1909.5534734494754,1909.5534734494754,1909.5534734494754,1909.5534734494754,1909.5534734494754,1909.5534734494754,1909.5534734494754,1909.5534734494754,1909.5534734494754,1909.5534734494754,1909.5534734494754,1909.5534734494763,1909.5534734494754,922.67918323478489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":501.69677324573036},{"$f":"+F224","v":501.69677324573058},501.69809624573065,501.69809624573065,501.69677324573036,1572.4959292457311,2643.2937622457302,2643.2937622457302,2643.2937622457321,2643.2937622457321,2643.2937622457321,2643.293762245733,2643.293762245733,2643.293762245733,2643.293762245733,2643.2937622457321,2643.2937622457321,2643.2937622457321,2643.2937622457302,2643.2937622457293,2643.2937622457293,2643.2937622457293,2643.2937622457302,2643.2937622457321,2643.2937622457321,1710.2235629048323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":511.5895636676189},{"$f":"+F243","v":511.59088666761897},511.58956366761913,511.5908866676192,511.5908866676192,511.5908866676192,1590.6257176676204,2691.728188667621,2691.7281886676219,2691.7281886676219,2691.7281886676219,2691.7281886676219,2691.7281886676219,2691.7281886676219,2691.7281886676219,2691.7281886676219,2691.7281886676228,2691.7281886676228,2691.7281886676228,2691.7281886676228,2691.7281886676219,2691.7281886676219,2691.7281886676228,2691.7281886676228,2691.7281886676219,2691.7281886676219,2182.5027119894921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,3079.0565660587508,3079.0565660587508,3079.0565660587508,3079.0565660587508,3079.0565660587508,3079.0565660587527,3079.0565660587527,3079.0565660587527,3079.0565660587527,3079.0565660587527,3079.0565660587527,3079.0565660587545,3079.0565660587545,3079.0565660587563,3079.0565660587581,3079.0565660587581,3079.0565660587581,3079.0565660587581,3079.0565660587599,3079.0565660587581,3079.0565660587599,3079.0565660587599,3079.0565660587599,3079.0565660587617,3000.9472080044434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,77.029172016375043,3338.7087350441716,3338.7087350441698,3338.7087350441698,3338.7087350441698,3338.7087350441698,3338.7087350441698,3338.7087350441698,3338.7087350441698,3338.7087350441698,3338.7087350441698,3338.7087350441698,3338.7087350441698,3338.7087350441698,3338.7087350441698,3338.7087350441698,3338.7087350441716,3338.7087350441734,3338.7087350441716,3338.7087350441716,3338.7087350441716,3338.7087350441698,3338.7087350441698,3338.7087350441716,3338.7087350441734,3338.7087350441734,462.22989566617787,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,1763.8627826834409,1763.8627826834409,1763.8627826834409,1763.8627826834409,1763.8627826834409,1763.8627826834399,1763.8627826834399,1763.8627826834399,1763.8627826834399,1763.862782683439,1763.862782683439,1763.862782683439,1763.8627826834381,1763.8627826834381,1763.8627826834372,1763.8627826834372,1763.8627826834372,1763.8627826834372,1763.8627826834372,1763.8627826834372,1763.8627826834372,1763.8627826834363,1763.8627826834372,1763.8627826834363,1763.8627826834372,533.14405038767291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,928.29256925700224,1869.2998288819385,1869.2998288819394,1869.2998288819404,1869.2998288819404,1869.2998288819404,1869.2998288819404,1869.2998288819413,1869.2998288819422,1869.2998288819422,1869.2998288819422,1869.2998288819422,1869.2998288819422,1869.2998288819422,1869.2998288819422,1869.2998288819431,1869.2998288819431,1869.2998288819431,1869.2998288819431,1869.2998288819431,1869.299828881944,1869.2998288819431,1869.299828881944,1869.299828881944,1869.2998288819449,1869.2998288819458,871.23023187063404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,492.4774667000255,991.92578910468228,991.92578910468228,991.92578910468183,991.92578910468183,991.92578910468183,991.92578910468183,991.92578910468183,991.92578910468183,991.92578910468183,991.92578910468137,991.92578910468137,991.92578910468137,991.92578910468137,991.92578910468092,991.92578910468092,991.92578910468092,991.92578910468137,991.92578910468092,991.92578910468137,991.92578910468183,991.92578910468137,991.92578910468137,991.92578910468183,991.92578910468183,991.92578910468228,624.80085019232456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":267.59901147368157},{"$f":"+F357","v":267.60033447368153},267.59901147368146,267.60959547368145,267.60165747368148,267.60694947368165,267.61091847368152,624.86986947368155,822.85946547368167,822.85946547368167,822.85946547368167,822.85946547368167,822.85946547368167,822.85946547368167,822.85946547368167,822.85946547368167,822.85946547368167,822.85946547368121,822.85946547368121,822.85946547368121,822.85946547368121,822.85946547368121,822.85946547368076,822.85946547368076,822.85946547368121,822.85946547368121,822.85946547368167,822.85946547368167,822.85946547368167,822.85946547368167,822.85946547368167,822.85946547368167,822.85946547368212,653.10384418380795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":2062.4211988616439},{"$f":"+F376","v":2062.4211988616439},2062.4211988616439,2062.4211988616448,2062.4211988616448,2062.4211988616457,2062.4211988616457,2062.4211988616466,2062.4211988616466,2062.4211988616466,2062.4211988616476,2062.4211988616485,2062.4211988616494,2062.4211988616503,2062.4211988616503,2062.4211988616512,2062.4211988616512,2062.4211988616512,2062.4211988616521,2062.4211988616521,2062.4211988616512,2062.4211988616512,2062.4211988616503,2062.4211988616503,2062.4211988616494,2062.4211988616494,2062.4211988616503,2062.4211988616503,2062.4211988616503,2062.4211988616503,2062.4211988616503,2062.4211988616494,2062.4211988616503,2062.4211988616494,1974.7971884036206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":176.21869850751341},{"$f":"+F395","v":288.4911245075134},312.11064350751315,312.11064350751315,312.11328950751317,312.10932050751342,312.1172585075135,312.11858150751345,312.11858150751345,363.72219650751322,371.09659850751359,371.0992445075135,371.10056750751335,371.09792150751321,1100.7588815075123,1717.6737815075116,1717.6737815075116,1717.6737815075116,1717.6737815075116,1717.6737815075116,1717.6737815075116,1717.6737815075116,1717.6737815075116,1717.6737815075116,1717.6737815075116,1717.6737815075116,1717.6737815075116,1717.6737815075116,1717.6737815075116,1717.6737815075116,1717.6737815075116,1717.6737815075126,1717.6737815075126,1717.6737815075126,1717.6737815075126,1717.6737815075126,221.09157028575328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":69.188374399307719},{"$f":"+F414","v":201.86410639930773},320.09929339930773,349.36537639930771,349.36537639930771,349.36537639930771,349.36802239930762,349.36934539930758,349.36802239930762,349.36537639930771,349.3719913993076,349.36802239930739,349.36934539930758,349.37463739930763,349.36802239930739,1041.0019933993074,1838.2761913993063,1838.2761913993063,1838.2761913993063,1838.2761913993063,1838.2761913993063,1838.2761913993072,1838.2761913993072,1838.2761913993072,1838.2761913993081,1838.276191399309,1838.276191399309,1838.276191399309,1838.2761913993081,1838.2761913993081,1838.2761913993081,1838.276191399309,1838.276191399309,1838.276191399309,1838.2761913993081,1838.2761913993081,1838.276191399309,524.16851433957015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":77.336228374841625},232.00686578900019,370.07579101796364,406.68804746074716,406.68936820157307,406.68276449744224,406.69333042405162,406.68804746074693,406.69597190570403,406.68804746074693,406.69200968322548,406.69597190570403,406.69333042405162,406.69333042405162,406.69861338735654,1177.1593780487951,2139.6201988357961,2139.6201988357961,2139.6201988357971,2139.620198835798,2139.620198835798,2139.6201988357989,2139.6201988357998,2139.6201988357989,2139.6201988357989,2139.6201988357989,2139.6201988357998,2139.6201988357989,2139.6201988357989,2139.620198835798,2139.6201988357989,2139.6201988357989,2139.6201988357989,2139.6201988357989,2139.6201988357989,2139.6201988357989,2139.6201988357971,960.5931604558607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},68.153064602315482,206.52192871794705,330.97625304130509,363.57753361976495,363.57753361976495,363.57753361976495,363.57884755175678,363.57621968777323,363.57884755175655,363.57753361976495,363.57753361976472,363.57753361976472,363.57884755175633,363.57884755175633,363.57884755175633,1041.6846952245298,1913.0883339266265,1913.0883339266265,1913.0883339266256,1913.0883339266247,1913.0883339266247,1913.0883339266256,1913.0883339266256,1913.0883339266247,1913.0883339266256,1913.0883339266265,1913.0883339266265,1913.0883339266265,1913.0883339266265,1913.0883339266275,1913.0883339266284,1913.0883339266293,1913.0883339266302,1913.0883339266311,1913.0883339266302,1913.0883339266302,1913.0883339266311,1172.2805515721025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,114.45028380982492,318.90204403141422,508.0125259442766,539.11735545035776,539.11735545035776,539.1147488275883,539.11735545035799,539.11865876174215,539.12778194143471,539.119962073127,539.11735545035754,539.12517531866547,539.11735545035731,539.13951174389581,539.12647863004963,1689.7901239765824,2840.460285880039,2840.460285880039,2840.460285880039,2840.460285880039,2840.460285880039,2840.460285880039,2840.460285880039,2840.460285880039,2840.460285880039,2840.4602858800372,2840.4602858800372,2840.4602858800372,2840.4602858800372,2840.4602858800372,2840.4602858800372,2840.460285880039,2840.4602858800372,2840.460285880039,2840.460285880039,2840.460285880039,2840.460285880039,2205.8512039771258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1380.2493501315294,2989.6152058914131,2989.6152058914113,2989.6152058914113,2989.6152058914113,2989.6152058914113,2989.6152058914113,2989.6152058914113,2989.6152058914131,2989.6152058914131,2989.6152058914131,2989.6152058914131,2989.6152058914149,2989.6152058914149,2989.6152058914149,2989.6152058914167,2989.6152058914186,2989.6152058914186,2989.6152058914204,2989.6152058914186,2989.6152058914204,2989.6152058914222,2811.4220846881199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3802","index":22,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":55604.209562999982},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":-55604.209562999982},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":55604.209562999989}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-8491.579999999989},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":421944.32000000001},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6.5000000000000002E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":10127.15},1,{"$f":"+C19*$D$8","v":-8491.579999999989},13,-551.95269999999925,-7175.3850999999904,0,421944.32000000001,1]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":10127.15},null,{"$f":"SUM(D11:D31)","v":-8491.579999999989},null,{"$f":"SUM(F11:F31)","v":-551.95269999999925},{"$f":"SUM(G11:G31)","v":-7175.3850999999904},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":421944.32000000001}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,421944.32000000001,null,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":421944.32000000001},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":-551.95269999999925},-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,{"$f":"SUM(BQ38:BQ58)","v":-551.95269999999925},-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925,-551.95269999999925]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1655.5099999999993},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":598},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":597.99},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":459.52},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":1655.5099999999993},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":598},{"$f":"SUM(F67:F88)","v":597.99},{"$f":"SUM(G67:G88)","v":459.52},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":1149.9526999999994},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":1149.9426999999991},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":1011.4726999999992},551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":551.95269999999925},551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925,551.95269999999925]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":291.45551181499985},{"$f":"+F249*F250","v":291.45297731499977},{"$f":"+G249*G250","v":256.35775581499979},139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,{"$f":"+BS249*BS250","v":139.8924118149998},139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998,139.8924118149998]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0.38574999999999998},{"$f":"IF(F246=0,0,+F253/F246)","v":0.38538900154500427},{"$f":"IF(G246=0,0,+G253/G246)","v":0.38502997090899055},0.38471578419396557,0.3845449669358586,0.38437459367181942,0.38420466267302794,0.38403517221962802,0.38386612060066938,0.38369750611405007,0.38352932706645931,0.38336158177332097,0.38319426855873706,0.38302738575543199,0.38286093170469737,0.38269490475633694,0.3825293032686119,0.38236412560818706,0.38219937015007682,0.38203503527759231,0.38187111938228802,0.3817076208639098,0.38154453813034234,0.38138186959755777,0.38121961368956442,0.38105776883835568,0.38089633348385965,0.380735306073889,0.3805746850640912,0.38041446891789915,0.38025465610648218,0.38009524510869747,0.37993623441104163,0.37977762250760305,0.37961940790001414,0.37946158909740429,0.37930416461635297,0.37914713298084318,0.37899049272221552,0.37883424237912228,0.37867838049748187,0.378522905630434,0.37836781633829469,0.37821311118851192,0.37805878875562149,0.37790484762120319,0.37775128637383748,0.37759810360906226,0.37744529792933007,0.37729286794396555,0.37714081226912333,0.37698912952774605,0.37683781834952296,0.37668687737084838,0.37653630523478104,0.3763861005910033,0.37623626209578059,0.37608678841192167,0.37593767820873869,0.37578893016200754,0.37564054295392907,0.37549251527308974,0.37534484581442318,0.37519753327917188,0.37505057637484901,0.37490397381520074,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0.37475772432016857},0.37461182661585213,0.3744662794344723,0.37432108151433424,0.3741762315997913,0.37403172844120841,0.37388757079492646,0.37374375742322641,0.3736002870942941,0.37345715858218487,0.37331437066678863,0.37317192213379546,0.37302981177466088,0.37288803838657175,0.37274660077241256,0.37260549774073132,0.37246472810570652]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0.38538900154500427},{"$f":"IF(F248=0,0,+F254/F248)","v":0.38502997090899055},{"$f":"IF(G248=0,0,+G254/G248)","v":0.38471578419396557},0.3845449669358586,0.38437459367181942,0.38420466267302794,0.38403517221962802,0.38386612060066938,0.38369750611405007,0.38352932706645931,0.38336158177332097,0.38319426855873706,0.38302738575543199,0.38286093170469737,0.38269490475633694,0.3825293032686119,0.38236412560818706,0.38219937015007682,0.38203503527759231,0.38187111938228802,0.3817076208639098,0.38154453813034234,0.38138186959755777,0.38121961368956442,0.38105776883835568,0.38089633348385965,0.380735306073889,0.3805746850640912,0.38041446891789915,0.38025465610648218,0.38009524510869747,0.37993623441104163,0.37977762250760305,0.37961940790001414,0.37946158909740429,0.37930416461635297,0.37914713298084318,0.37899049272221552,0.37883424237912228,0.37867838049748187,0.378522905630434,0.37836781633829469,0.37821311118851192,0.37805878875562149,0.37790484762120319,0.37775128637383748,0.37759810360906226,0.37744529792933007,0.37729286794396555,0.37714081226912333,0.37698912952774605,0.37683781834952296,0.37668687737084838,0.37653630523478104,0.3763861005910033,0.37623626209578059,0.37608678841192167,0.37593767820873869,0.37578893016200754,0.37564054295392907,0.37549251527308974,0.37534484581442318,0.37519753327917188,0.37505057637484901,0.37490397381520074,0.37475772432016857,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0.37461182661585213},0.3744662794344723,0.37432108151433424,0.3741762315997913,0.37403172844120841,0.37388757079492646,0.37374375742322641,0.3736002870942941,0.37345715858218487,0.37331437066678863,0.37317192213379546,0.37302981177466088,0.37288803838657175,0.37274660077241256,0.37260549774073132,0.37246472810570652,0.37232429068711365]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":55604.209562999982},{"$f":"+E261","v":55604.209562999982},{"$f":"+F261","v":55604.209562999982},55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,{"$f":"+BR261","v":55604.209562999982},55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982,55604.209562999982]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":55604.209562999982},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"380G","index":23,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":143732.51928000004}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":143732.51927999995},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":143732.51927999992}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2127335.6199999996},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2024285.2899999996},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.7E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":27428.37},1.2893297015352941E-2,27428.369999999992,6,740.56598999999972,4443.3959399999985,22984.974059999993,23631.444162901429,1.1673969217501667E-2]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":260807.74},0.12259830444619733,260807.73999999993,5,7041.808979999998,35209.044899999994,225598.69509999995,231943.83219935099,0.11458060449540244]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":350917.01},0.16495611068647456,350917.00999999995,4,9474.7592699999987,37899.037079999995,313017.97291999997,321821.84455524129,0.15898047876208268]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":413345.19000000006},0.19430182342361194,413345.18999999994,3,11160.320129999998,33480.960389999993,379864.22960999992,390548.20371253812,0.19293140430444872]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":680531.3},0.31989841828531035,680531.29999999993,2,18374.345099999999,36748.690199999997,643782.60979999998,661889.49166626402,0.3269744116286416]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":394306.01},0.18535204614305287,394306.00999999989,1,10646.262269999997,10646.262269999997,383659.74772999989,394450.47370370384,0.19485913159192295]
["Total",{"$f":"SUM(B11:B31)","v":2127335.62},null,{"$f":"SUM(D11:D31)","v":2127335.6199999996},null,{"$f":"SUM(F11:F31)","v":57438.06173999999},{"$f":"SUM(G11:G31)","v":158427.39077999999},{"$f":"SUM(H11:H31)","v":1968908.2292199996},{"$f":"SUM(I11:I31)","v":2024285.2899999996}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,23631.444162901429,null,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,{"$f":"+$F26","v":740.56598999999972},740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,{"$f":"+$F26","v":740.56598999999972},740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972,740.56598999999972]
[2013,null,231943.83219935099,null,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998,7041.808979999998]
[2014,null,321821.84455524129,null,{"$f":"+$F28","v":9474.7592699999987},9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987,9474.7592699999987]
[2015,null,390548.20371253812,null,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998,11160.320129999998]
[2016,null,661889.49166626402,null,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999,18374.345099999999]
[2017,null,394450.47370370384,null,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997,10646.262269999997]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":2024285.2899999996},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":57438.06173999999},57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,{"$f":"SUM(BQ38:BQ58)","v":57438.06173999999},57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999,57438.06173999999]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":9199.989999999998},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":690},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":638.25},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":611.4},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":611.4},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":611.4},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":611.4},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":611.4},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":611.4},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":611.4},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":611.39},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":611.4},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":611.39},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":611.4},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":611.39},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":534.97},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":92472.709999999977},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6935.48},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6415.31},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5936.36},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5816.88},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5816.87},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5816.87},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5816.88},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5816.86},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5816.87},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5816.85},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5816.86},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5816.85},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5816.84},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5816.85},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5816.81},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3383.27},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":136363.05000000002},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10227.26},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9460.2099999999991},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8750.7000000000007},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8102.26},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7823.42},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7823.42},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7823.38},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7823.4},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7823.39},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7823.37},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7823.44},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7823.35},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7823.39},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7823.36},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7823.35},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7823.39},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5941.96},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":170582.81},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12793.71},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11834.18},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10946.61},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10125.629999999999},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9371.24},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9219.85},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9219.85},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9219.85},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9219.85},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9219.85},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9219.84},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9219.86},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9219.84},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9219.85},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9219.85},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9219.84},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9219.85},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4873.26},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":302942.7},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":22720.73},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21016.68},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19440.41},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17982.39},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16633.7},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15386.18},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15181.02},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15181.03},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15181.01},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15181.03},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15181},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15180.96},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15181.02},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15181},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15181.03},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15181.01},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15180.95},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15181.05},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7590.5},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":226310.43},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16973.3},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15700.29},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14522.77},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13433.58},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12426.04},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11494.1},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10632.05},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10490.29},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10490.28},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10490.26},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10490.3},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10490.26},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10490.23},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10490.3},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10490.26},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10490.3},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10490.26},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10490.25},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10490.2},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5245.11},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":937871.69},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":70340.479999999996},{"$f":"SUM(F67:F88)","v":65064.920000000006},{"$f":"SUM(G67:G88)","v":60208.25},56072.14,52682.670000000006,50351.82,49284.58,49142.83,49142.8,49142.75,49142.84,49142.670000000006,49142.720000000001,49142.75,49066.270000000004,46097.81,40833.020000000004,30544.559999999998,18080.7,5245.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":14380.888172901432},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":14278.572182901433},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":14149.406192901433},14020.240202901434,13891.074212901434,13761.908222901435,13632.742232901435,13503.576242901436,13374.410252901436,13245.234262901437,13116.068272901437,12986.892282901437,12857.726292901438,12728.550302901438,12522.954312901438,11782.388322901439,11041.82233290144,10301.256342901441,9560.6903529014417,8820.1243629014425,8079.5583729014425,7338.9923829014424,6598.4263929014423,5857.8604029014423,5117.2944129014422,4376.7284229014422,3636.1624329014426,2895.596442901443,2155.0304529014434,1414.4644629014438,673.89847290144405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":-12.815950165499927},{"$f":"IF(F379=0,0,F382*$C384)","v":-25.931987665499928},{"$f":"IF(G379=0,0,G382*$C384)","v":-32.737120165499938},-32.737120165499938,-32.737120165499938,-32.737120165499938,-32.737120165499938,-32.737120165499938,-32.737120165499938,-32.739654665499934,-32.737120165499938,-32.739654665499934,-32.737120165499938,-32.739654665499934,-52.108303665499925,-187.69645016549993,-187.69645016549993,-187.69645016549993,-187.69645016549993,-187.69645016549993,-187.69645016549993,-187.69645016549993,-187.69645016549993,-187.69645016549993,-187.69645016549993,-187.69645016549993,-187.69645016549993,-187.69645016549993,-187.69645016549993,-187.69645016549993,-187.69645016549993,-170.79956795687099,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38574999999999998},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38574999999999998},0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999982,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":3657.6520575873678},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":3644.8361074218678},{"$f":"IF(F384<>0,+E391+F384,0)","v":3618.9041197563679},{"$f":"IF(G384<>0,+F391+G384,0)","v":3586.1669995908678},3553.4298794253677,3520.6927592598677,3487.9556390943676,3455.2185189288675,3422.4813987633675,3389.7442785978674,3357.0046239323674,3324.2675037668673,3291.5278491013673,3258.7907289358673,3226.0510742703673,3173.9427706048673,2986.2463204393675,2798.5498702738678,2610.853420108368,2423.1569699428683,2235.4605197773685,2047.7640696118685,1860.0676194463686,1672.3711692808686,1484.6747191153686,1296.9782689498686,1109.2818187843686,921.58536861886864,733.88891845336866,546.19246828786868,358.49601812236875,170.79956795686883,-2.1600499167107046E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":1909.281385751859},{"$f":"+E394","v":1902.5915052748592},{"$f":"+F394","v":1889.0550997978592},1871.9664393208593,1854.8777788438595,1837.7891183668596,1820.7004578898598,1803.6117974128599,1786.5231369358601,1769.4344764588602,1752.3444929818602,1735.2558325048603,1718.1658490278603,1701.0771885508605,1683.9872050738604,1656.7868555968605,1558.8099751198606,1460.8330946428607,1362.8562141658608,1264.8793336888609,1166.902453211861,1068.9255727348611,970.94869225786124,872.97181178086134,774.99493130386145,677.01805082686155,579.04117034986166,481.06428987286171,383.08740939586176,285.11052891886186,187.13364844186196,89.156767964862127,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,{"$f":"+BR394","v":1.1937117960769683E-12},1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":1909.2813857518586},{"$f":"+E384-E385","v":6.68988047699996},{"$f":"+F384-F385","v":13.536405476999963},{"$f":"+G384-G385","v":17.088660476999955},17.088660476999955,17.088660476999948,17.088660476999948,17.088660476999948,17.088660476999948,17.088660476999948,17.089983476999954,17.088660476999948,17.089983476999954,17.088660476999948,17.089983476999954,27.200349476999939,97.976880476999895,97.976880476999895,97.976880476999952,97.976880476999895,97.976880476999895,97.976880476999895,97.976880476999895,97.976880476999895,97.976880476999895,97.976880476999895,97.976880476999895,97.976880476999952,97.976880476999952,97.976880476999895,97.976880476999895,97.976880476999838,89.156767964860933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":139471.12219935103},"     Begin Cumulative Difference",{"$f":"+$C398","v":139471.12219935103},{"$f":"+E400","v":139364.79321935104},{"$f":"+F400","v":138738.29423935103},137632.84525935104,136407.91627935105,135182.97729935104,133958.03831935104,132733.10933935104,131508.16035935105,130283.22137935106,129058.26239935106,127833.31341935106,126608.35443935107,125383.38545935106,124158.42647935107,122933.42749935106,119274.88851935107,112233.07953935106,105191.27055935106,98149.46157935106,91107.652599351059,84065.843619351057,77024.034639351055,69982.225659351054,62940.416679351052,55898.607699351051,48856.798719351049,41814.989739351047,34773.180759351046,27731.371779351048,20689.56279935105,13647.753819351052,6605.9448393510538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.38574999999999998},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.38574999999999998},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.38574999999999998},0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000037,0.38575000000000043,0.38575000000000048,0.38575000000000054,0.38575000000000059,0.38575000000000059,0.38575000000000059,0.38575000000000059,0.38575000000000065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":53800.985388399655},"     Begin Cumulative DFIT",{"$f":"+C405","v":53800.985388399655},{"$f":"+E406","v":53759.968984364656},{"$f":"+F406","v":53518.297002829655},53091.870058794659,52619.353704759662,52146.833493224665,51674.313281689669,51201.796927654672,50729.272858619675,50256.752647084679,49784.224720549682,49311.700651514686,48839.17272497969,48366.640940944693,47894.113014409697,47421.569657874701,46010.288246339704,43293.910432304699,40577.532618269695,37861.154804234699,35144.776990199694,32428.399176164694,29712.021362129693,26995.643548094693,24279.265734059692,21562.887920024692,18846.510105989692,16130.132291954689,13413.754477919687,10697.376663884683,7980.9988498496796,5264.6210358146764,2548.2432217796731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38574999999999998},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38574999999999998},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38574999999999993},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000037,0.38575000000000043,0.38575000000000048,0.38575000000000054,0.38575000000000059,0.38575000000000059,0.38575000000000059,0.38575000000000059,0.38575000000000065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":18452.029466974134},{"$f":"+E413","v":18437.962142920136},{"$f":"+F413","v":18355.076327866136},18208.825427812135,18046.767323758137,17884.707896704138,17722.648469650139,17560.590365596141,17398.529615542142,17236.470188488143,17074.408115434144,16912.347365380145,16750.285292326145,16588.221896272145,16426.159823218146,16264.092458164147,15780.067751110146,14848.436423056144,13916.805095002142,12985.173766948141,12053.542438894139,11121.911110840138,10190.279782786136,9258.6484547321343,8327.0171266781326,7395.3857986241301,6463.7544705701275,5532.1231425161241,4600.4918144621206,3668.8604864081171,2737.2291583541137,1805.59783030011,873.9665022461063,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,{"$f":"+BR413","v":-4.2291503632441163E-11},-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11,-4.2291503632441163E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":18452.029466974185},{"$f":"+E403-E404","v":14.067324053999783},{"$f":"+F403-F404","v":82.885815053999664},{"$f":"+G403-G404","v":146.25090005399977},162.05810405399961,162.05942705399974,162.05942705399974,162.05810405399973,162.06075005399987,162.0594270539998,162.06207305399971,162.06075005399987,162.06207305399982,162.0633960539999,162.06207305399988,162.06736505399994,484.02470705400071,931.63132805400141,931.63132805400141,931.63132805400096,931.63132805400141,931.63132805400141,931.63132805400141,931.63132805400187,931.63132805400187,931.63132805400232,931.63132805400278,931.63132805400323,931.63132805400369,931.63132805400369,931.63132805400369,931.63132805400369,931.63132805400369,873.96650224614859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":752.50073000000157},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-14.549269999999524},-724.05926999999792,-1372.4992699999984,-1651.3392699999986,-1651.3392699999986,-1651.3792699999985,-1651.359269999999,-1651.3692699999983,-1651.3892699999988,-1651.3192699999991,-1651.4092699999983,-1651.3692699999983,-1651.399269999999,-1651.4092699999983,-1651.3692699999983,-3532.7992699999986,-9474.7592699999987,-9474.7592699999987,-9474.7592699999987,-9474.7592699999987,-9474.7592699999987,-9474.7592699999987,-9474.7592699999987,-9474.7592699999987,-9474.7592699999987,-9474.7592699999987,-9474.7592699999987,-9474.7592699999987,-9474.7592699999987,-9474.7592699999987,-9474.7592699999987,-9474.7592699999987,-9474.7592699999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.25345000000000001},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38521536086102354},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38521536086102348},0.38521536086102354,0.38521536086102354,0.38521536086102354,0.38521536086102348,0.38521536086102348,0.38521536086102348,0.38521536086102348,0.38521536086102348,0.38521536086102348,0.38521536086102348,0.38521536086102343,0.38521536086102343,0.38521536086102343,0.38521536086102343,0.38521536086102343,0.38521536086102343,0.38521536086102348,0.38521536086102348,0.38521536086102348,0.38521536086102348,0.38521536086102343,0.38521536086102343,0.38521536086102337,0.38521536086102337,0.38521536086102331,0.38521536086102331,0.38521536086102331,0.38521536086102326,0.38521536086102326,0.38521536086102326,0.38521536086102331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":71731.451309702825},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":71725.84670740951},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":71446.927954431696},70918.22015285716,70282.098900060126,69645.977647263091,69009.840985851624,68373.712028747381,67737.579219489533,67101.438705924462,66465.32515743465,65829.176939562356,65193.044130304501,64556.899764585818,63920.751546713531,63284.618737455676,61923.730191813069,58273.907380548691,54624.084569284314,50974.261758019937,47324.438946755559,43674.616135491182,40024.793324226805,36374.970512962427,32725.14770169805,29075.324890433672,25425.502079169295,21775.679267904921,18125.856456640548,14476.033645376172,10826.210834111796,7176.3880228474218,3526.5652115830471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":71540.729999684321},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":71731.451309702825},{"$f":"+E428+F423","v":71725.84670740951},{"$f":"+F428+G423","v":71446.927954431696},70918.22015285716,70282.098900060126,69645.977647263091,69009.840985851624,68373.712028747381,67737.579219489533,67101.438705924462,66465.32515743465,65829.176939562356,65193.044130304501,64556.899764585818,63920.751546713531,63284.618737455676,61923.730191813069,58273.907380548691,54624.084569284314,50974.261758019937,47324.438946755559,43674.616135491182,40024.793324226805,36374.970512962427,32725.14770169805,29075.324890433672,25425.502079169295,21775.679267904921,18125.856456640548,14476.033645376172,10826.210834111796,7176.3880228474218,3526.5652115830471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":24536.198519658421},{"$f":"+E432","v":24536.198519658421},{"$f":"+F432","v":24534.281429846607},24438.875498850288,24258.027637257248,24040.438322441718,23822.849007626188,23605.254422196223,23387.662472073476,23170.06920429712,22952.473301213548,22734.886621705235,22517.288083314445,22299.694815538089,22082.097594800907,21864.499056410117,21646.905788633761,21181.405217972653,19932.960143689776,18684.515069406898,17436.06999512402,16187.624920841143,14939.179846558265,13690.734772275388,12442.28969799251,11193.844623709632,9945.3995494267565,8696.9544751438807,7448.5094008610049,6200.0643265781291,4951.6192522952533,3703.1741780123784,2454.7291037295035,1206.2840294466287,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,{"$f":"+BR432","v":3.1832314562052488E-12},3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":1633.3898700000009},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":673.85987000000205},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":-213.71012999999766},-1034.690129999999,-1789.0801299999985,-1940.4701299999979,-1940.4701299999979,-1940.4701299999979,-1940.4701299999979,-1940.4701299999979,-1940.4801299999981,-1940.4601299999977,-1940.4801299999981,-1940.4701299999979,-1940.4701299999979,-1940.4801299999981,-1940.4701299999979,-6287.060129999998,-11160.320129999998,-11160.320129999998,-11160.320129999998,-11160.320129999998,-11160.320129999998,-11160.320129999998,-11160.320129999998,-11160.320129999998,-11160.320129999998,-11160.320129999998,-11160.320129999998,-11160.320129999998,-11160.320129999998,-11160.320129999998,-11160.320129999998,-11160.320129999998,-11160.320129999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":221598.78358253813},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":222272.64345253815},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":222058.93332253816},221024.24319253815,219235.16306253817,217294.69293253816,215354.22280253816,213413.75267253816,211473.28254253816,209532.81241253816,207592.33228253815,205651.87215253816,203711.39202253814,201770.92189253814,199830.45176253814,197889.97163253813,195949.50150253813,189662.44137253813,178502.12124253812,167341.80111253812,156181.48098253811,145021.1608525381,133860.84072253809,122700.5205925381,111540.20046253811,100379.88033253812,89219.560202538123,78059.24007253813,66898.919942538138,55738.599812538137,44578.279682538137,33417.959552538137,22257.639422538137,11097.319292538139,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":413.98266255150025},{"$f":"IF(F436=0,0,F439*$C441)","v":170.78978405150053},{"$f":"IF(G436=0,0,G439*$C441)","v":-54.164832448499411},-262.24221344849974,-453.44235894849965,-491.81215444849948,-491.81215444849948,-491.81215444849948,-491.81215444849948,-491.81215444849948,-491.81468894849951,-491.8096199484994,-491.81468894849951,-491.81215444849948,-491.81215444849948,-491.81468894849951,-491.81215444849948,-1593.4553899484995,-2828.5831369484995,-2828.5831369484995,-2828.5831369484995,-2828.5831369484995,-2828.5831369484995,-2828.5831369484995,-2828.5831369484995,-2828.5831369484995,-2828.5831369484995,-2828.5831369484995,-2828.5831369484995,-2828.5831369484995,-2828.5831369484995,-2828.5831369484995,-2828.5831369484995,-2828.5831369484995,-2812.6155746937916,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38477482551434888},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38437669046509454},0.38437669046509448,0.38437669046509448,0.38437669046509448,0.38437669046509448,0.38437669046509448,0.38437669046509454,0.38437669046509454,0.38437669046509459,0.38437669046509459,0.38437669046509454,0.38437669046509454,0.38437669046509459,0.38437669046509459,0.38437669046509459,0.38437669046509465,0.38437669046509459,0.38437669046509465,0.38437669046509465,0.38437669046509471,0.38437669046509476,0.38437669046509482,0.38437669046509482,0.38437669046509482,0.38437669046509482,0.38437669046509487,0.38437669046509482,0.38437669046509482,0.38437669046509482,0.38437669046509482,0.38437669046509487,0.38437669046509493,0.38437669046509498,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":55750.22903644279},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":56164.211698994288},{"$f":"IF(F441<>0,+E448+F441,0)","v":56335.001483045788},{"$f":"IF(G441<>0,+F448+G441,0)","v":56280.836650597288},56018.594437148786,55565.152078200284,55073.339923751788,54581.527769303291,54089.715614854795,53597.903460406298,53106.091305957802,52614.276617009302,52122.466997060801,51630.652308112301,51138.840153663805,50647.027999215308,50155.213310266809,49663.401155818312,48069.945765869816,45241.362628921313,42412.779491972811,39584.196355024309,36755.613218075807,33927.030081127305,31098.446944178806,28269.863807230307,25441.280670281809,22612.69753333331,19784.114396384812,16955.531259436313,14126.948122487815,11298.364985539316,8469.7818485908174,5641.1987116423179,2812.6155746938184,2.6830093702301383E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":29101.421588168785},"     End Excess Deferred",{"$f":"+E449-E450","v":29101.421588168785},{"$f":"+F449-F450","v":29101.421588168785},29073.441228129021,28937.972673751221,28703.734333353459,28449.675001286188,28195.615669218918,27941.556337151647,27687.497005084377,27433.437673017106,27179.377031682929,26925.319008882561,26671.258367548384,26417.199035481113,26163.139703413843,25909.079062079665,25655.019730012395,24831.875754436449,23370.691975284575,21909.508196132701,20448.324416980828,18987.140637828954,17525.956858677077,16064.773079525199,14603.589300373322,13142.405521221444,11681.221742069567,10220.03796291769,8758.8541837658122,7297.6704046139357,5836.4866254620592,4375.3028463101828,2914.1190671583054,1452.935288006428,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,{"$f":"+BR449-BR450","v":-3.9563019527122378E-11},-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11,-3.9563019527122378E-11]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":358946.79166626401},"     Begin Cumulative Difference",{"$f":"+$C455","v":358946.79166626401},{"$f":"+E457","v":363293.17656626401},{"$f":"+F457","v":365935.51146626403},367001.57636626402,366609.621266264,364868.97616626398,361880.811066264,358687.48596626398,355494.17086626397,352300.83576626395,349107.52066626394,345914.17556626396,342720.79046626395,339527.46536626393,336334.12026626396,333140.80516626395,329947.47006626392,326754.0749662639,323560.77986626391,312776.93476626393,294402.58966626396,276028.24456626398,257653.89946626397,239279.55436626397,220905.20926626396,202530.86416626396,184156.51906626395,165782.17396626394,147407.82886626394,129033.48376626393,110659.13866626393,92284.793566263921,73910.448466263915,55536.103366263917,37161.758266263918,18787.413166263919,413.06806626392063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":4346.3849000000009},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":2642.3349000000017},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":1066.0649000000012},-391.95509999999922,-1740.6450999999979,-2988.1650999999983,-3193.3250999999982,-3193.315099999998,-3193.3350999999984,-3193.315099999998,-3193.3450999999986,-3193.3850999999995,-3193.3250999999982,-3193.3450999999986,-3193.315099999998,-3193.3350999999984,-3193.3950999999979,-3193.2950999999994,-10783.845099999999,-18374.345099999999,-18374.345099999999,-18374.345099999999,-18374.345099999999,-18374.345099999999,-18374.345099999999,-18374.345099999999,-18374.345099999999,-18374.345099999999,-18374.345099999999,-18374.345099999999,-18374.345099999999,-18374.345099999999,-18374.345099999999,-18374.345099999999,-18374.345099999999,-18374.345099999999,-413.06806626392063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.25345000000000001},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.25345000000000001},0.3828463394044212,0.3828463394044212,0.38284633940442125,0.3828463394044212,0.3828463394044212,0.38284633940442125,0.38284633940442131,0.38284633940442131,0.38284633940442131,0.38284633940442131,0.38284633940442131,0.38284633940442131,0.38284633940442131,0.38284633940442137,0.38284633940442137,0.38284633940442137,0.38284633940442131,0.38284633940442125,0.38284633940442125,0.38284633940442125,0.38284633940442125,0.38284633940442125,0.38284633940442131,0.38284633940442131,0.38284633940442131,0.38284633940442137,0.38284633940442137,0.38284633940442142,0.38284633940442148,0.38284633940442153,0.38284633940442159,0.38284633940442153,0.38284633940442153,0.38284633940442192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":1101.5912529050004},{"$f":"+F458*F459","v":669.69978040500041},{"$f":"+G458*G459","v":270.1941489050003},-150.05857524589356,-666.39960473724193,-1144.0080700710457,-1222.5528250632565,-1222.5489965998624,-1222.556653526651,-1222.5489965998629,-1222.5604819900452,-1222.5757958436218,-1222.5528250632569,-1222.5604819900452,-1222.5489965998629,-1222.556653526651,-1222.5796243070154,-1222.5413396730755,-4128.5556212393058,-7034.5507604885652,-7034.5507604885643,-7034.5507604885643,-7034.5507604885643,-7034.5507604885643,-7034.5507604885643,-7034.5507604885652,-7034.5507604885652,-7034.5507604885652,-7034.5507604885661,-7034.5507604885661,-7034.550760488567,-7034.5507604885679,-7034.5507604885688,-7034.5507604885706,-7034.5507604885688,-7034.5507604885688,-158.14159709400519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.384167182707077},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38322330444690866},0.3828463394044212,0.3828463394044212,0.38284633940442125,0.3828463394044212,0.3828463394044212,0.38284633940442125,0.38284633940442131,0.38284633940442131,0.38284633940442131,0.38284633940442131,0.38284633940442131,0.38284633940442131,0.38284633940442131,0.38284633940442137,0.38284633940442137,0.38284633940442137,0.38284633940442131,0.38284633940442125,0.38284633940442125,0.38284633940442125,0.38284633940442125,0.38284633940442125,0.38284633940442131,0.38284633940442131,0.38284633940442131,0.38284633940442137,0.38284633940442137,0.38284633940442142,0.38284633940442148,0.38284633940442153,0.38284633940442159,0.38284633940442153,0.38284633940442153,0.38284633940442192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":47488.660537446718},{"$f":"+E470","v":47488.660537446718},{"$f":"+F470","v":47488.660537446718},47488.660537446718,47437.942982295826,47212.709878153582,46826.052252677538,46412.847674209283,45999.644389704423,45586.438517272771,45173.235232767911,44760.028066372863,44346.815724124244,43933.611145655988,43520.40397926094,43107.200694756073,42693.994822324421,42280.781186112406,41867.580489534332,40472.190408890026,38094.617413996464,35717.044419102902,33339.47142420934,30961.898429315777,28584.325434422215,26206.752439528653,23829.179444635087,21451.606449741521,19074.033454847955,16696.460459954389,14318.887465060823,11941.314470167257,9563.7414752736895,7186.1684803801209,4808.5954854865504,2431.0224905929817,53.449495699413092,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,{"$f":"+BR470","v":-1.4068746168049984E-12},-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12,-1.4068746168049984E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":47488.660537446747},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},50.717555150893759,225.23310414224244,386.65762547604606,413.20457846825695,413.20328450486295,413.2058724316513,413.2032845048634,413.20716639504553,413.21234224862189,413.20457846825741,413.20716639504553,413.2032845048634,413.2058724316513,413.2136362120159,413.20069657807562,1395.3900806443062,2377.572994893565,2377.5729948935641,2377.5729948935641,2377.5729948935641,2377.5729948935641,2377.5729948935641,2377.572994893565,2377.572994893565,2377.572994893565,2377.5729948935659,2377.5729948935659,2377.5729948935668,2377.5729948935677,2377.5729948935686,2377.5729948935705,2377.5729948935686,2377.5729948935686,53.449495699414499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":168140.04370370385},"     Begin Cumulative Difference",{"$f":"+$C474","v":168140.04370370385},{"$f":"+E476","v":174467.08143370386},{"$f":"+F476","v":179521.10916370386},183397.61689370387,186184.93462370388,187964.71235370389,188812.55008370389,188798.3378137039,188642.3655437039,188486.38327370389,188330.38100370389,188174.4187337039,188018.41646370391,187862.38419370391,187706.42192370392,187550.41965370392,187394.45738370394,187238.45511370394,187082.44284370393,186926.38057370394,181525.22830370395,170878.96603370394,160232.70376370393,149586.44149370393,138940.17922370392,128293.91695370393,117647.65468370394,107001.39241370394,96355.130143703951,85708.867873703959,75062.605603703967,64416.343333703968,53770.081063703969,43123.818793703969,32477.55652370397,21831.294253703971,11185.031983703973,538.76971370397587,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.37126487921294676,0.37126487921294671,0.37126487921294676,0.37126487921294682,0.37126487921294682,0.37126487921294676,0.37126487921294676,0.37126487921294676,0.37126487921294671,0.37126487921294671,0.37126487921294671,0.37126487921294671,0.37126487921294676,0.37126487921294671,0.37126487921294671,0.37126487921294676,0.37126487921294676,0.37126487921294682,0.37126487921294682,0.37126487921294682,0.37126487921294682,0.37126487921294682,0.37126487921294682,0.37126487921294682,0.37126487921294682,0.37126487921294682,0.37126487921294687,0.37126487921294693,0.37126487921294693,0.37126487921294699,0.37126487921294699,0.37126487921294682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":64860.02185870376},"     Begin Cumulative DFIT",{"$f":"+C481","v":64860.02185870376},{"$f":"+E482","v":66463.609571372261},{"$f":"+F482","v":67744.552899540766},68727.053783709271,69433.499462377775,69884.584128046277,70099.468600714783,70094.19208400989,70036.285058027774,69978.374319396869,69920.456155468375,69862.552842135046,69804.634678206552,69746.70537633168,69688.802062998351,69630.883899069857,69572.980585736528,69515.062421808034,69457.140545230752,69399.200105409502,67393.941960277225,63441.358684536324,59488.775408795424,55536.192133054523,51583.608857313622,47631.025581572721,43678.442305831821,39725.85903009092,35773.275754350019,31820.692478609119,27868.109202868218,23915.525927127317,19962.942651386416,16010.359375645514,12057.776099904611,8105.1928241637079,4152.6095484228044,200.02627268190054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.38095214882486539},{"$f":"IF(F476=0,0,+F482/F476)","v":0.37736260217602069},{"$f":"IF(G476=0,0,+G482/G476)","v":0.37474343967917012},0.37292759267933778,0.37179629757600713,0.37126487921294676,0.37126487921294671,0.37126487921294676,0.37126487921294682,0.37126487921294682,0.37126487921294676,0.37126487921294676,0.37126487921294676,0.37126487921294671,0.37126487921294671,0.37126487921294671,0.37126487921294671,0.37126487921294676,0.37126487921294671,0.37126487921294671,0.37126487921294676,0.37126487921294676,0.37126487921294682,0.37126487921294682,0.37126487921294682,0.37126487921294682,0.37126487921294682,0.37126487921294682,0.37126487921294682,0.37126487921294682,0.37126487921294682,0.37126487921294687,0.37126487921294693,0.37126487921294693,0.37126487921294699,0.37126487921294699,0.37126487921294682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":64860.02185870376},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":66463.609571372261},{"$f":"+E485+F480","v":67744.552899540766},{"$f":"+F485+G480","v":68727.053783709271},69433.499462377775,69884.584128046277,70099.468600714783,70094.19208400989,70036.285058027774,69978.374319396869,69920.456155468375,69862.552842135046,69804.634678206552,69746.70537633168,69688.802062998351,69630.883899069857,69572.980585736528,69515.062421808034,69457.140545230752,69399.200105409502,67393.941960277225,63441.358684536324,59488.775408795424,55536.192133054523,51583.608857313622,47631.025581572721,43678.442305831821,39725.85903009092,35773.275754350019,31820.692478609119,27868.109202868218,23915.525927127317,19962.942651386416,16010.359375645514,12057.776099904611,8105.1928241637079,4152.6095484228044,200.02627268190054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,1.674416873391571,18.375854150618707,18.377032299410871,18.379388596995192,18.374676001826778,18.379388596995184,18.38292304337164,18.374676001826771,18.379388596995177,18.374676001826764,18.379388596995177,18.380566745787327,18.386457489747897,636.33610230078261,1254.2881034094012,1254.2881034094021,1254.2881034094021,1254.2881034094025,1254.2881034094025,1254.2881034094025,1254.2881034094025,1254.2881034094025,1254.2881034094025,1254.2881034094025,1254.2881034094025,1254.2881034094025,1254.288103409403,1254.2881034094039,1254.2881034094039,1254.2881034094044,1254.2881034094044,63.47508874362785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":22244.927782000021},"     End Excess Deferred",{"$f":"+E487-E488","v":22244.927782000021},{"$f":"+F487-F488","v":22244.927782000021},22244.927782000021,22244.927782000021,22244.927782000021,22244.927782000021,22243.253365126628,22224.87751097601,22206.5004786766,22188.121090079607,22169.746414077781,22151.367025480788,22132.984102437415,22114.609426435589,22096.230037838595,22077.85536183677,22059.475973239776,22041.095406493987,22022.708949004238,21386.372846703456,20132.084743294054,18877.796639884651,17623.508536475249,16369.220433065846,15114.932329656443,13860.644226247041,12606.356122837638,11352.068019428236,10097.779916018833,8843.4918126094308,7589.2037092000282,6334.9156057906257,5080.6275023812232,3826.3393989718193,2572.0512955624154,1317.763192153011,63.475088743606648,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,{"$f":"+BR487-BR488","v":-2.120259523508139E-11},-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11,-2.120259523508139E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":22244.927782000046},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,1.674416873391571,18.375854150618707,18.377032299410871,18.379388596995192,18.374676001826778,18.379388596995184,18.38292304337164,18.374676001826771,18.379388596995177,18.374676001826764,18.379388596995177,18.380566745787327,18.386457489747897,636.33610230078261,1254.2881034094012,1254.2881034094021,1254.2881034094021,1254.2881034094025,1254.2881034094025,1254.2881034094025,1254.2881034094025,1254.2881034094025,1254.2881034094025,1254.2881034094025,1254.2881034094025,1254.2881034094025,1254.288103409403,1254.2881034094039,1254.2881034094039,1254.2881034094044,1254.2881034094044,63.47508874362785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":143732.51927999995},{"$f":"SUM(E493:CI493)","v":143732.51928000004},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":20.757204530999743},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":98.339310342814031},286.72585156708351,546.18073565273278,856.20884688653189,1037.454359889846,1065.6796773698825,1082.3798313764989,1082.383592105688,1082.3899647837018,1082.3785737703602,1082.4003485677729,1082.3934671531597,1082.3904517323242,1092.5082580909191,1485.2360450750095,2180.7611360683941,3532.7785217136889,5153.0136000998054,6753.146159160101,7371.0981602687198,7371.0981602687216,7371.0981602687216,7371.0981602687216,7371.0981602687225,7371.0981602687225,7371.0981602687234,7371.0981602687234,7371.0981602687234,7371.0981602687234,7371.0981602687243,7362.2780477565857,7215.456453983873,6299.3289069014772,5084.7963863094401,3631.861098302973,1307.7375991088188,63.47508874362785,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":20.757204530999743},{"$f":"SUM(F498:F518)","v":98.339310342814031},286.72585156708351,546.18073565273278,856.208846886532,1037.4543598898463,1065.6796773698827,1082.3798313764992,1082.383592105688,1082.3899647837015,1082.3785737703602,1082.4003485677729,1082.3934671531597,1082.3904517323242,1092.5082580909188,1485.2360450750095,2180.7611360683941,3532.7785217136884,5153.0136000998054,6753.146159160101,7371.0981602687189,7371.0981602687207,7371.0981602687207,7371.0981602687216,7371.0981602687225,7371.0981602687225,7371.0981602687234,7371.0981602687243,7371.0981602687243,7371.0981602687243,7371.0981602687243,7362.2780477565866,7215.4564539838721,6299.3289069014772,5084.7963863094401,3631.861098302973,1307.7375991088188,63.47508874362785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":6.68988047699996},{"$f":"+F395","v":13.536405476999963},17.088660476999955,17.088660476999955,17.088660476999948,17.088660476999948,17.088660476999948,17.088660476999948,17.088660476999948,17.089983476999954,17.088660476999948,17.089983476999954,17.088660476999948,17.089983476999954,27.200349476999939,97.976880476999895,97.976880476999895,97.976880476999952,97.976880476999895,97.976880476999895,97.976880476999895,97.976880476999895,97.976880476999895,97.976880476999895,97.976880476999895,97.976880476999895,97.976880476999952,97.976880476999952,97.976880476999895,97.976880476999895,97.976880476999838,89.156767964860933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":14.067324053999783},{"$f":"+F414","v":82.885815053999664},146.25090005399977,162.05810405399961,162.05942705399974,162.05942705399974,162.05810405399973,162.06075005399987,162.0594270539998,162.06207305399971,162.06075005399987,162.06207305399982,162.0633960539999,162.06207305399988,162.06736505399994,484.02470705400071,931.63132805400141,931.63132805400141,931.63132805400096,931.63132805400141,931.63132805400141,931.63132805400141,931.63132805400187,931.63132805400187,931.63132805400232,931.63132805400278,931.63132805400323,931.63132805400369,931.63132805400369,931.63132805400369,931.63132805400369,931.63132805400369,873.96650224614859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":1.9170898118144009},95.405930996318943,180.84786159304116,217.58931481552901,217.58931481552901,217.59458542996327,217.5919501227462,217.59326777635471,217.5959030835719,217.5866795083117,217.59853839078909,217.59326777635471,217.59722073718058,217.59853839078897,217.59326777635459,465.50057066110992,1248.4450742828767,1248.4450742828767,1248.4450742828772,1248.4450742828772,1248.4450742828772,1248.4450742828772,1248.4450742828767,1248.4450742828767,1248.4450742828762,1248.4450742828762,1248.4450742828753,1248.4450742828753,1248.4450742828753,1248.4450742828749,1248.4450742828749,1248.4450742828749,1206.2840294466255,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},27.980360039764804,135.46855437779828,234.23834039776079,254.05933206727133,254.05933206727133,254.05933206727133,254.05933206727144,254.05933206727144,254.0606413341763,254.05802280036687,254.06064133417618,254.05933206727144,254.05933206727155,254.0606413341763,254.05933206727155,823.14397557594748,1461.1837791518738,1461.1837791518747,1461.1837791518747,1461.1837791518756,1461.1837791518756,1461.1837791518765,1461.1837791518765,1461.1837791518765,1461.1837791518765,1461.1837791518774,1461.1837791518765,1461.1837791518765,1461.1837791518765,1461.1837791518765,1461.1837791518774,1461.1837791518774,1452.9352880064675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,50.717555150893759,225.23310414224244,386.65762547604606,413.20457846825695,413.20328450486295,413.2058724316513,413.2032845048634,413.20716639504553,413.21234224862189,413.20457846825741,413.20716639504553,413.2032845048634,413.2058724316513,413.2136362120159,413.20069657807562,1395.3900806443062,2377.572994893565,2377.5729948935641,2377.5729948935641,2377.5729948935641,2377.5729948935641,2377.5729948935641,2377.572994893565,2377.572994893565,2377.572994893565,2377.5729948935659,2377.5729948935659,2377.5729948935668,2377.5729948935677,2377.5729948935686,2377.5729948935705,2377.5729948935686,2377.5729948935686,53.449495699414499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,1.674416873391571,18.375854150618707,18.377032299410871,18.379388596995192,18.374676001826778,18.379388596995184,18.38292304337164,18.374676001826771,18.379388596995177,18.374676001826764,18.379388596995177,18.380566745787327,18.386457489747897,636.33610230078261,1254.2881034094012,1254.2881034094021,1254.2881034094021,1254.2881034094025,1254.2881034094025,1254.2881034094025,1254.2881034094025,1254.2881034094025,1254.2881034094025,1254.2881034094025,1254.2881034094025,1254.2881034094025,1254.288103409403,1254.2881034094039,1254.2881034094039,1254.2881034094044,1254.2881034094044,63.47508874362785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"381","index":24,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":387785.1845819162}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":385504.07278026431},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":2281.1118016518885},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":367414.51200299984}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,5806897.9099999992,{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3544419.0799999991},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8.199999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":365438.88},{"$f":"IFERROR(+B11/$B$32,0)","v":0.10732365705671668},{"$f":"+C11*$D$8","v":623217.51985620474},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":51103.836628208781},{"$f":"+F11*E11","v":1073180.5691923844},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":9048.39},{"$f":"IFERROR(+B12/$B$32,0)","v":2.6573699691598896E-3},{"$f":"+C12*$D$8","v":15431.076120011325},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":1265.3482418409285},{"$f":"+F12*E12","v":25306.96483681857},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":77670.45},2.2810590759365451E-2,132458.77180642454,{"$f":"2018-A13","v":19},10861.619288126811,206370.76647440941,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":59820.95},1.7568473071631008E-2,102018.32956154537,18,8365.5030240467186,150579.05443284093,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":106413.11},3.1251858379104783E-2,181476.35110523953,17,14881.060790629639,252978.03344070388,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":52440.42},1.5400927378034286E-2,89431.613003569058,16,7333.3922662926616,117334.27626068259,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":112718.95},3.3103784505888356E-2,192230.29706033345,15,15762.884358947342,236443.26538421013,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":155975.86000000002},4.5807659293850875E-2,266000.40101545467,14,21812.032883267279,305368.46036574192,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":203659.58000000002},5.9811618622066041E-2,347319.96317019232,13,28480.236979955767,370243.08073942497,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":232713.88999999998},6.8344412949969874E-2,396869.02871935692,12,32543.260354987262,390519.12425984716,6349.9044595097657,13085.236022188441,3.691785798136614E-3]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":301549.19999999995},8.8560261914460953E-2,514260.39982013585,11,42169.352785251132,463862.88063776249,50397.519182373362,103854.07176426047,2.93007314937094E-2]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":84227.819999999992},2.4736387294955756E-2,143641.67568402912,10,11778.617406090387,117786.17406090387,25855.501623125252,53280.38293615367,1.503219053209523E-2]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":649882.20999999985},0.1908601937300736,1108305.6600733593,9,90881.064126015452,817929.57713413902,290376.08293922024,598377.44090272626,0.16882242968366099]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":-87031.44},-2.555976643676287E-2,-148422.95430172645,8,-12170.682252741568,-97365.458021932543,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":38635.800000000003},1.1346727390670349E-2,65889.287570223401,7,5402.9215807583187,37820.451065308233,28068.836504915169,57841.397910322208,1.6319006473219363E-2]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":164167.19},4.821332420766189E-2,279969.8515756242,6,22957.527829201183,137745.1669752071,142224.68460041709,293082.13659665774,8.2688341864094073E-2]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":152321.65},4.4734475234034288E-2,259768.53074146042,5,21301.019520799753,106505.09760399876,153263.43313746166,315829.6646764687,8.9106185681764469E-2]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":111341.89},3.2699363621097655E-2,189881.86626968198,4,15570.31303411392,62281.252136455681,127600.61413322631,262946.34244597208,7.4186019347907403E-2]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":154485.64000000001},4.5370005095099336E-2,263458.98776342167,3,21603.636996600573,64810.91098980172,198648.07677361995,409353.7133529259,0.11549246974286291]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":158781.03999999998},4.6631496583146304E-2,270784.3400488444,2,22204.315884005238,44408.631768010477,226375.70828083393,466491.99077453214,0.1316131022448204]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":300755.55000000005},8.8327179379775383E-2,512906.91333661269,1,42058.366893602237,42058.366893602237,470848.54644301045,970276.70261779171,0.27374773713772921]
["Total",{"$f":"SUM(B11:B31)","v":3405017.0300000003},null,{"$f":"SUM(D11:D31)","v":5806897.9099999964},null,{"$f":"SUM(F11:F31)","v":476165.62861999974},{"$f":"SUM(G11:G31)","v":4926166.6466303226},{"$f":"SUM(H11:H31)","v":1720008.9080777131},{"$f":"SUM(I11:I31)","v":3544419.0799999991}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":51103.836628208781},{"$f":"+$F11","v":51103.836628208781},51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,{"$f":"+$F11","v":51103.836628208781},51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781,51103.836628208781]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":1265.3482418409285},1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285,1265.3482418409285]
[1999,null,0,null,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811,10861.619288126811]
[{"$f":"A40+1","v":2000},null,0,null,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186,8365.5030240467186]
[{"$f":"A41+1","v":2001},null,0,null,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639,14881.060790629639]
[2002,null,0,null,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,{"$f":"+$F16","v":7333.3922662926616},7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616,7333.3922662926616]
[2003,null,0,null,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,{"$f":"+$F17","v":15762.884358947342},15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342,15762.884358947342]
[2004,null,0,null,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,{"$f":"+$F18","v":21812.032883267279},21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279,21812.032883267279]
[2005,null,0,null,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767,28480.236979955767]
[2006,null,13085.236022188441,null,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262,32543.260354987262]
[2007,null,103854.07176426047,null,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132,42169.352785251132]
[2008,null,53280.38293615367,null,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387,11778.617406090387]
[2009,null,598377.44090272626,null,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452,90881.064126015452]
[2010,null,0,null,{"$f":"+$F24","v":-12170.682252741568},-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568,-12170.682252741568]
[{"$f":"A51+1","v":2011},null,57841.397910322208,null,{"$f":"+$F25","v":5402.9215807583187},5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,{"$f":"+$F25","v":5402.9215807583187},5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187,5402.9215807583187]
[2012,null,293082.13659665774,null,{"$f":"+$F26","v":22957.527829201183},22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183,22957.527829201183]
[2013,null,315829.6646764687,null,{"$f":"+$F27","v":21301.019520799753},21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753,21301.019520799753]
[2014,null,262946.34244597208,null,{"$f":"+$F28","v":15570.31303411392},15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392,15570.31303411392]
[2015,null,409353.7133529259,null,{"$f":"+$F29","v":21603.636996600573},21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573,21603.636996600573]
[2016,null,466491.99077453214,null,{"$f":"+$F30","v":22204.315884005238},22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238,22204.315884005238]
[2017,null,970276.70261779171,null,{"$f":"+$F31","v":42058.366893602237},42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237,42058.366893602237]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":3544419.0799999991},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":476165.62861999974},476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,{"$f":"SUM(BQ38:BQ58)","v":476165.62861999974},476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974,476165.62861999974]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1178.1100000000024},{"$f":"C67-SUM(E67:AY67)","v":1178.1100000000024},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":201.84000000000015},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":201.84},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":6143.2999999999993},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3463.84},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2679.46},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7424.4699999999975},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2667.47},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2667.63},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2089.37},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":15595.500000000004},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4216.8999999999996},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4217.57},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4216.8900000000003},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2944.14},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7740.5800000000017},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1636.99},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1636.98},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1636.99},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1636.98},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1192.6400000000001},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":13829.669999999991},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2514.4899999999998},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2514.4899999999998},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2514.48},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2514.48},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2514.4899999999998},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1257.24},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":22433.15},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3478.84},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3478.84},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3478.84},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3478.83},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3478.85},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3478.83},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1560.12},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":30450.04},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12025.89},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12025.9},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6398.25},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":44819.95},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13209.81},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13209.83},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13209.82},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5190.49},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":80127.75999999998},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17806.189999999999},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17806.16},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17806.150000000001},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17806.18},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8903.08},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2251.6200000000008},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":387.31},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":387.33},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":387.31},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":387.34},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":387.3},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":315.02999999999997},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":124475.82999999997},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19187.439999999999},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19187.46},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19187.41},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19187.47},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19187.439999999999},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19187.419999999998},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9351.19},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":-28211.049999999996},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-3952.0800000000004},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-3952.09},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-3952.0800000000004},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-3952.09},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-3952.09},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-3952.0800000000004},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-3952.08},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-546.45999999999992},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":54373.700000000004},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4111.45},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3811.48},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3686.11},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3686.11},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3686.1},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3686.11},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3686.09},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3686.11},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3686.08},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3593.49},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3580.27},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3580.24},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3580.2599999999998},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3580.21},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2733.59},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":55172.420000000006},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4137.9399999999996},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3827.6},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3540.93},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3395.44},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3395.43},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3395.41},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3395.43},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3395.44},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3395.43},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3395.44},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3395.4},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3395.43},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3395.41},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3395.42},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3395.44},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2920.83},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":42937.82},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3220.34},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2978.83},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2755.41},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2552.6999999999998},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2482.66},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2482.67},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2482.66},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2482.67},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2482.62},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2482.66},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2482.64},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2482.65},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2482.66},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2482.62},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2482.6799999999998},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2482.62},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1638.73},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":64466.689999999988},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4835},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4472.37},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4136.95},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3826.68},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3539.72},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3444.99},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3445},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3444.99},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3445},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3445},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3444.99},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3445.02},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3444.99},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3445},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3445.01},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3444.99},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3445.02},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2315.9699999999998},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":70682.329999999987},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5301.18},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4903.6000000000004},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4535.84},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4195.6400000000003},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3880.95},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3589.9},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3542.04},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3542.04},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3542.01},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3542.04},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3541.99},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3541.99},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3542.04},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3541.99},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3542.04},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3542},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3541.98},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3542.06},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1771},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":151193.74000000002},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11339.54},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10489.06},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9702.42},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8974.73},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8301.6200000000008},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7678.98},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7103.07},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7008.37},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7008.39},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7008.35},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7008.38},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7008.35},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7008.32},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7008.36},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7008.33},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7008.35},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7008.33},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7008.27},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7008.36},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3504.16},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":767287.46999999986},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":109790.38},{"$f":"SUM(F67:F88)","v":106342.5},{"$f":"SUM(G67:G88)","v":95331.089999999982},75825.119999999995,56998.19000000001,44564.5,30613.520000000004,23013.16,23559.53,23466.980000000003,23453.670000000002,23453.68,23453.68,23453.599999999999,22607.090000000004,19398.79,15634.06,12866.3,8779.36,3504.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":-636.8510209906417},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":-161.40989127007813},{"$f":"IF(F284=0,0,F287*$C289)","v":161.40989127007813},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":9152.4247630634836},"     Begin Cumulative DFIT",{"$f":"+C291","v":9152.4247630634836},{"$f":"+E292","v":8906.7594817163445},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":9152.4247630634836},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":8906.7594817163445},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":84.255390077061861},{"$f":"+F289-F290","v":9068.1693729864219},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":39637.455530063278},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":28246.168123972893},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":16854.860717882504},5463.5833117921175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":-4394.1968318993668},{"$f":"+F306*F307","v":-4394.1891168993661},{"$f":"+G306*G307","v":-4394.1968318993668},-4394.1852593993672,-2107.5772625238096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0.38574999999999998},{"$f":"IF(F303=0,0,+F310/F303)","v":0.38574999999999998},{"$f":"IF(G303=0,0,+G310/G303)","v":0.38574999999999998},0.38575000000000004,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":12933.239966168147},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":10046.113104094538},{"$f":"IF(F308<>0,+E315+F308,0)","v":7158.9913110209291},{"$f":"IF(G308<>0,+F315+G308,0)","v":4271.8644489473209},1384.7451903737124,2.2737367544323206E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":6751.1053364531299},{"$f":"+E308-E309","v":1507.0699698257581},{"$f":"+F308-F309","v":1507.0673238257573},{"$f":"+G308-G309","v":1507.0699698257581},1507.0660008257587,722.83207215009747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":402207.98677671084},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":330514.38265069539},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":258820.72852467996},187127.13439866452,115433.51027264907,43739.86614663362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":-71693.624126015449},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":-71693.604126015445},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":-71693.654126015448},-71693.59412601545,-71693.624126015449,-71693.644126015453,-43739.86614663362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":-27655.815506610459},{"$f":"+F325*F326","v":-27655.807791610456},{"$f":"+G325*G326","v":-27655.827079110459},-27655.80393411046,-27655.815506610455,-27655.823221610459,-16872.653366063918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0.38574999999999998},{"$f":"IF(F324=0,0,+F330/F324)","v":0.38574999999999998},{"$f":"IF(G324=0,0,+G330/G324)","v":0.38574999999999998},0.38574999999999993,0.38574999999999998,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":62697.183122430681},{"$f":"+E337","v":53212.116650558833},{"$f":"+F337","v":43727.052824686994},34241.98238381515,24756.919880943307,15271.853409071467,5786.7842911996268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":62697.183122430673},{"$f":"+E327-E328","v":9485.0664718718435},{"$f":"+F327-F328","v":9485.0638258718391},{"$f":"+G327-G328","v":9485.0704408718411},9485.0625028718423,9485.0664718718399,9485.0691178718407,5786.7842911996268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":8218.602252741568},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":8218.5922527415678},8218.602252741568,8218.5922527415678,8218.5922527415678,8218.602252741568,8218.602252741568,11624.222252741569,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":12170.682252741568},12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568,12170.682252741568]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0.25345000000000001},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0.25345000000000001},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":2083.0047409573504},{"$f":"+F344*F345","v":2083.0022064573504},{"$f":"+G344*G345","v":2083.0047409573504},2083.0022064573504,2083.0022064573504,2083.0047409573504,2083.0047409573504,2946.1591299573506,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,{"$f":"+BS344*BS345","v":3084.6594169573505},3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505,3084.6594169573505]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":10882.412537499999},"     Begin Cumulative DFIT",{"$f":"+C348","v":10882.412537499999},{"$f":"+E349","v":12965.417278457349},{"$f":"+F349","v":15048.419484914699},17131.424225872048,19214.426432329397,21297.428638786747,23380.433379744096,25463.438120701445,28409.597250658797,31494.256667616148,34578.916084573495,37663.575501530846,40748.234918488197,43832.894335445548,46917.553752402899,50002.21316936025,53086.872586317601,56171.532003274951,59256.191420232302,62340.850837189653,65425.510254147004,68510.169671104348,71594.829088061699,74679.48850501905,77764.147921976401,80848.807338933751,83933.466755891102,87018.126172848453,90102.785589805804,93187.445006763155,96272.104423720506,99356.763840677857,102441.42325763521,105526.08267459256,108610.74209154991,111695.40150850726,114780.06092546461,117864.72034242196,120949.37975937931,124034.03917633666,127118.69859329402,130203.35801025137,133288.01742720872,136372.67684416607,139457.33626112342,142541.99567808077,145626.65509503812,148711.31451199547,151795.97392895282,154880.63334591017,157965.29276286752,161049.95217982488,164134.61159678223,167219.27101373958,170303.93043069693,173388.58984765428,176473.24926461163,179557.90868156898,182642.56809852633,185727.22751548368,188811.88693244103,191896.54634939838,194981.20576635574,198065.86518331309,201150.52460027044,204235.18401722779,{"$f":"+BR349","v":207319.84343418514},210404.50285114249,213489.16226809984,216573.82168505719,219658.48110201454,222743.14051897189,225827.79993592924,228912.4593528866,231997.11876984395,235081.7781868013,238166.43760375865,241251.097020716,244335.75643767335,247420.4158546307,250505.07527158805,253589.7346885454,256674.39410550275]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0.35590285596211307},{"$f":"IF(F343=0,0,+F349/F343)","v":0.33704392303860103},{"$f":"IF(G343=0,0,+G349/G343)","v":0.32404853469356665},0.31455002605252547,0.30730432632047311,0.30159493194697828,0.29698006906790014,0.29178312132275136,0.28752388562022341,0.28411649705820108,0.28132863368927369,0.27900541421516756,0.27703961312169317,0.27535464075585797,0.27389433137213409,0.27261656066137574,0.27148911591658892,0.27048694281011176,0.26959026160957955,0.26878324852910057,0.26805309383723863,0.26738931684463685,0.26678325959052218,0.26622770710758376,0.26571659882328036,0.26524480656084648,0.26480796187340772,0.26440232037792888,0.26402465415800025,0.26367216568606688,0.26334241840587119,0.26303328033068768,0.26274287789642442,0.26246955795829424,0.262211856302343,0.26196847140505564,0.26173824244816224,0.26152013080478953,0.26131320437389749,0.26111662426455007,0.2609296334288293,0.26075154691861907,0.26058174350190699,0.26041965842231818,0.26026477712404444,0.2601166297952609,0.25997478660812773,0.25983885355379172,0.25970846878738785,0.2595832994116401,0.25946303863886283,0.25934740328042322,0.25923613152041519,0.25912898093670383,0.25902572673785468,0.25892616018896442,0.25883008720319317,0.25873732707900016,0.25864771136579678,0.25856108284303353,0.25847729459970514,0.25839620920293571,0.25831769794574627,0.25824164016534396,0.25816792262433869,0.25809643894821238,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0.25802708911316441},0.25795977897914729,0.25789441986350753,0.2578309281511717,0.25776922493777493,0.25770923570252807,0.25765089000797292,0.25759412122408137,0.25753886627442696,0.25748506540239507,0.25743266195561071,0.25738160218694905,0.25733183507065854,0.25728331213227534,0.25723598729113611,0.25718981671441499,0.25714475868171122]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":-5402.9215807583187},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":-5402.9215807583187},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":-5402.9215807583187},-5402.9215807583187,-5402.9215807583187,-5402.9215807583187,-5402.9215807583187,-5402.9215807583187,-5402.9215807583187,-5402.9215807583187,-5402.9215807583187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":-1369.3704746431958},{"$f":"IF(F360=0,0,F363*$C365)","v":-1369.3704746431958},{"$f":"IF(G360=0,0,G363*$C365)","v":-1369.3704746431958},-1369.3704746431958,-1369.3704746431958,-1369.3704746431958,-1369.3704746431958,-1369.3704746431958,-1369.3704746431958,-1369.3704746431958,-966.19755393920821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":20228.142244129267},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":18143.965244351748},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":16059.788244574227},13975.611244796706,11891.434245019185,9807.2572452416644,7723.0802454641434,5638.9032456866225,3554.7262459091021,1470.5492461315816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0.38574999999999998},{"$f":"IF(F360=0,0,+F367/F360)","v":0.38574999999999993},{"$f":"IF(G360=0,0,+G367/G360)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":14659.902300371165},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":13290.531825727969},{"$f":"IF(F365<>0,+E372+F365,0)","v":11921.161351084773},{"$f":"IF(G365<>0,+F372+G365,0)","v":10551.790876441577},9182.4204017983811,7813.0499271551853,6443.6794525119894,5074.3089778687936,3704.9385032255977,2335.5680285824019,966.19755393920605,-2.1600499167107046E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":7652.4169435356243},{"$f":"+E365-E366","v":714.80652513432551},{"$f":"+F365-F366","v":714.80652513432506},{"$f":"+G365-G366","v":714.80652513432506},714.80652513432506,714.80652513432506,714.80652513432506,714.80652513432506,714.8065251343246,714.8065251343246,714.8065251343246,504.35169219237343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":219862.35876745655},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":200716.31093825537},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":181444.89310905419},162173.47527985301,142902.04745065182,123630.62962145064,104359.19179224946,85087.773963048283,65816.326133847091,46452.28830464591,27075.030475444728,7697.7426462435469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":-4776.5384258110398},{"$f":"IF(F379=0,0,F382*$C384)","v":-4852.5658223110404},{"$f":"IF(G379=0,0,G382*$C384)","v":-4884.3408488110399},-4884.3408488110399,-4884.3433833110403,-4884.3408488110399,-4884.3459178110397,-4884.3408488110399,-4884.3484523110401,-4907.8153878110397,-4911.1659968110398,-4911.1736003110391,-1950.9928736904271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38574999999999998},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38574999999999998},0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":60500.653255422905},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":55724.114829611863},{"$f":"IF(F384<>0,+E391+F384,0)","v":50871.549007300826},{"$f":"IF(G384<>0,+F391+G384,0)","v":45987.208158489782},41102.867309678739,36218.523926367699,31334.18307755666,26449.837159745621,21565.496310934581,16681.147858623539,11773.3324708125,6862.1664740014603,1950.9928736904212,-5.9117155615240335E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":31581.126161737804},{"$f":"+E394","v":29087.790064934488},{"$f":"+F394","v":26554.767937131171},24005.159358327855,21455.550779524539,18905.940877721223,16356.332298917907,13806.721074114592,11257.112495311276,8707.4999475079603,6145.6377427046436,3582.026531901327,1018.41135209801,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,{"$f":"+BR394","v":-1.2278178473934531E-11},-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11,-1.2278178473934531E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":31581.126161737819},{"$f":"+E384-E385","v":2493.3360968033157},{"$f":"+F384-F385","v":2533.0221278033159},{"$f":"+G384-G385","v":2549.608578803316},2549.608578803317,2549.6099018033165,2549.608578803316,2549.6112248033151,2549.608578803316,2549.6125478033164,2561.8622048033167,2563.6112108033167,2563.615179803317,1018.4113520980222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":260657.24467646869},"     Begin Cumulative Difference",{"$f":"+$C398","v":260657.24467646869},{"$f":"+E400","v":243494.16515566895},{"$f":"+F400","v":226020.74563486921},208260.65611406945,190355.07659326971,172449.48707246996,154543.87755167022,136638.28803087046,118732.7085100707,100827.11898927095,82921.539468471194,65015.919947671442,47110.330426871689,29204.720906071936,11299.121385272181,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.38574999999999998},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.38574999999999998},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.38574999999999993},0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":100548.5321339478},"     Begin Cumulative DFIT",{"$f":"+C405","v":100548.5321339478},{"$f":"+E406","v":93927.874208799287},{"$f":"+F406","v":87187.502628650778},80336.548096002269,73429.470795853762,66522.389638205263,59615.300765556764,52708.219607908264,45801.142307759757,38894.061150111258,31986.983849962755,25079.891119814252,18172.809962165749,11265.721089517247,4358.6360743687428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38574999999999998},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38574999999999993},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38574999999999987},0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":34484.953470696797},{"$f":"+E413","v":32214.278050094988},{"$f":"+F413","v":29902.544647493181},27552.884803891375,25183.976633289571,22815.067139687766,20446.155000085961,18077.245506484156,15708.337335882352,13339.427842280547,10970.519671678743,8601.6062090769374,6232.6967154751319,3863.7845758733265,1494.8737592715206,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,{"$f":"+BR413","v":1.2278178473934531E-11},1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11,1.2278178473934531E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":34484.95347069679},{"$f":"+E403-E404","v":2270.6754206018068},{"$f":"+F403-F404","v":2311.733402601807},{"$f":"+G403-G404","v":2349.6598436018057},2368.9081706018051,2368.9094936018046,2368.9121396018054,2368.9094936018046,2368.9081706018051,2368.9094936018046,2368.9081706018051,2368.9134626018058,2368.9094936018055,2368.9121396018054,2368.9108166018059,1494.8737592715083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":-12349.97303411392},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-12591.48303411392},-12814.903034113921,-13017.613034113921,-13087.653034113921,-13087.64303411392,-13087.653034113921,-13087.64303411392,-13087.69303411392,-13087.653034113921,-13087.673034113921,-13087.663034113921,-13087.653034113921,-13087.69303411392,-13087.63303411392,-13087.69303411392,-13931.583034113921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.38574999999999998},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38574999999999998},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":80104.28543562429},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":75247.120855214846},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":70303.772009805398},65282.227781895956,60233.665623986511,55185.107323577067,50136.545165667623,45087.986865258179,40039.409277348735,34990.847119439291,29942.277246529844,24893.711231120396,19845.149073210952,14796.571485301507,9748.0170423920608,4699.4394544826155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":84868.28753353373},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":80104.28543562429},{"$f":"+E428+F423","v":75247.120855214846},{"$f":"+F428+G423","v":70303.772009805398},65282.227781895956,60233.665623986511,55185.107323577067,50136.545165667623,45087.986865258179,40039.409277348735,34990.847119439291,29942.277246529844,24893.711231120396,19845.149073210952,14796.571485301507,9748.0170423920608,4699.4394544826155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":29107.127519602109},{"$f":"+E432","v":27473.226087188839},{"$f":"+F432","v":25807.372881775569},24111.961210362297,22389.731005949026,20658.234509535756,18926.739336122482,17195.242839709212,15463.74766629594,13732.245877882668,12000.749381469395,10269.250239056122,8537.7524196428494,6806.2559232295771,5074.7541348163049,3343.2602844030321,1611.7584959897599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":-16768.636996600573},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":-17131.266996600574},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":-17466.686996600572},-17776.956996600573,-18063.916996600572,-18158.646996600575,-18158.636996600573,-18158.646996600575,-18158.636996600573,-18158.636996600573,-18158.646996600575,-18158.616996600573,-18158.646996600575,-18158.636996600573,-18158.626996600571,-18158.646996600575,-18158.616996600573,-19287.666996600572,-21603.636996600573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":328118.38635632535},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":310987.11935972481},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":293520.43236312422},275743.47536652366,257679.55836992309,239520.91137332251,221362.27437672194,203203.62738012135,185044.99038352078,166886.35338692021,148727.70639031962,130569.08939371906,112410.44239711849,94251.805400517915,76093.178403917351,57934.531407316776,39775.914410716199,20488.247414115627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":-4250.0110467884151},{"$f":"IF(F436=0,0,F439*$C441)","v":-4341.9196202884159},{"$f":"IF(G436=0,0,G439*$C441)","v":-4426.9318192884157},-4505.5697507884151,-4578.2997627884151,-4602.3090812884157,-4602.3065467884153,-4602.3090812884157,-4602.3065467884153,-4602.3065467884153,-4602.3090812884157,-4602.3014777884155,-4602.3090812884157,-4602.3065467884153,-4602.3040122884149,-4602.3090812884157,-4602.3014777884155,-4888.4592002884156,-5192.7463071076063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38574999999999993},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999987,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":87411.616068799078},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":83161.605022010655},{"$f":"IF(F441<>0,+E448+F441,0)","v":78819.685401722236},{"$f":"IF(G441<>0,+F448+G441,0)","v":74392.753582433827},69887.183831645409,65308.884068856991,60706.574987568572,56104.268440780157,51501.959359491739,46899.652812703323,42297.346265914908,37695.03718462649,33092.735706838073,28490.426625549659,23888.120078761243,19285.816066472828,14683.506985184413,10081.205507395996,5192.7463071075808,-2.5465851649641991E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":45628.553189592087},"     End Excess Deferred",{"$f":"+E449-E450","v":43410.062514941834},{"$f":"+F449-F450","v":41143.595891291581},38832.753201641324,36480.861790991068,34091.005572340815,31688.616574690561,29286.228900040307,26883.839902390053,24481.452227739799,22079.064553089545,19676.675555439291,17274.290526789038,14871.901529138784,12469.51385448853,10067.127502838277,7664.7385051880237,5262.3534765377717,2710.595132887519,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,{"$f":"+BR449-BR450","v":2.5465851649641991E-11},2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11,2.5465851649641991E-11]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":395809.66077453212},"     Begin Cumulative Difference",{"$f":"+$C455","v":395809.66077453212},{"$f":"+E457","v":378906.5248905269},{"$f":"+F457","v":361605.80900652165},343937.3331225164,325928.65723851114,307605.29135450593,288990.87547050067,270328.59958649543,251666.32370249019,233004.01781848495,214341.74193447971,195679.41605047448,177017.09016646925,158354.81428246401,139692.48839845878,121030.21251445354,102367.8966304483,83705.560746443065,65043.304862437828,44609.988978432593,22405.673094427355,201.35721042211662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":-16903.135884005238},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":-17300.715884005236},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":-17668.475884005238},-18008.675884005239,-18323.365884005238,-18614.415884005237,-18662.275884005237,-18662.275884005237,-18662.30588400524,-18662.275884005237,-18662.325884005237,-18662.325884005237,-18662.275884005237,-18662.325884005237,-18662.275884005237,-18662.315884005238,-18662.335884005239,-18662.255884005237,-20433.315884005238,-22204.315884005238,-22204.315884005238,-201.35721042211662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.38574999999999998},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.38575000000000004},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38574999999999865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":-6520.3846672550198},{"$f":"+F458*F459","v":-6673.7511522550203},{"$f":"+G458*G459","v":-6815.6145722550209},-6946.8467222550216,-7068.2383897550208,-7180.5109272550208,-7198.9729222550213,-7198.9729222550213,-7198.9844947550218,-7198.9729222550222,-7198.9922097550216,-7198.9922097550216,-7198.9729222550222,-7198.9922097550225,-7198.9729222550222,-7198.9883522550226,-7198.9960672550224,-7198.9652072550216,-7882.1516022550222,-8565.3148522550237,-8565.3148522550218,-77.673543920331213,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38575000000000004},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38574999999999865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":52365.618120470594},{"$f":"+E470","v":50129.333243016699},{"$f":"+F470","v":47840.448531562804},45502.909172108913,43120.361352655018,40696.180046201123,38233.492824747227,35764.473725293334,33295.45462583944,30826.431557385546,28357.412457931652,25888.386743477757,23419.361029023861,20950.341929569968,18481.316215116072,16012.297115662179,13543.272724208284,11074.24568675439,8605.2292333004953,5901.9015418466006,2964.2705503927045,26.639558938810296,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,{"$f":"+BR470","v":-3.5456082514428999E-11},-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11,-3.5456082514428999E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":52365.618120470623},{"$f":"+E460-E461","v":2236.2848774538925},{"$f":"+F460-F461","v":2288.884711453893},{"$f":"+G460-G461","v":2337.5393594538928},2382.5478194538937,2424.1813064538928,2462.6872214538935,2469.0190994538934,2469.0190994538934,2469.0230684538938,2469.0190994538943,2469.0257144538946,2469.0257144538946,2469.0190994538943,2469.0257144538955,2469.0190994538943,2469.0243914538951,2469.0270374538941,2469.0164534538944,2703.3276914538947,2937.6309914538961,2937.6309914538942,26.639558938845752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":819082.96261779172},"     Begin Cumulative Difference",{"$f":"+$C474","v":819082.96261779172},{"$f":"+E476","v":788364.13572418946},{"$f":"+F476","v":756794.82883058721},724438.88193698495,691355.24504338275,657598.49814978056,623219.11125617835,588263.81436257611,553213.81746897392,518163.84057537169,483113.82368176943,448063.83678816719,413013.81989456492,377963.77300096268,342913.76610736042,307863.7292137582,272813.71232015593,237763.6754265537,202713.57853295148,167663.57163934925,129109.36474574701,87050.997852144763,44992.630958542526,2934.2640649402892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.38575000000000004},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.38575000000000004},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.38575000000000004},0.38575000000000009,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":315961.25282981317},"     Begin Cumulative DFIT",{"$f":"+C481","v":315961.25282981317},{"$f":"+E482","v":304111.46535560611},{"$f":"+F482","v":291933.60522139905},279452.29870719201,266690.28577548492,253668.62066127785,240406.7721670708,226922.76639036374,213402.23008865668,199881.70150194963,186361.15748524258,172840.62504103553,159320.08102432845,145799.52543512138,132278.98527591431,118758.43354420725,105237.88952750019,91717.337795793122,78196.762919086061,64676.22275987899,49803.937450671925,33579.922421464857,17355.907392257788,1131.8923630507161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.38575000000000004},{"$f":"IF(F476=0,0,+F482/F476)","v":0.38575000000000004},{"$f":"IF(G476=0,0,+G482/G476)","v":0.38575000000000009},0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":315961.25282981317},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":304111.46535560611},{"$f":"+E485+F480","v":291933.60522139905},{"$f":"+F485+G480","v":279452.29870719201},266690.28577548492,253668.62066127785,240406.7721670708,226922.76639036374,213402.23008865668,199881.70150194963,186361.15748524258,172840.62504103553,159320.08102432845,145799.52543512138,132278.98527591431,118758.43354420725,105237.88952750019,91717.337795793122,78196.762919086061,64676.22275987899,49803.937450671925,33579.922421464857,17355.907392257788,1131.8923630507161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":4064.1007980235763},{"$f":"+F479-F480","v":4176.6193020235769},4280.6917740235767,4376.9651610235778,4466.0176140235762,4548.3928860235737,4624.585779023575,4637.1145890235766,4637.111943023574,4637.1172350235756,4637.113266023578,4637.1172350235793,4637.1212040235787,4637.1159120235789,4637.1198810235801,4637.1172350235793,4637.1198810235819,4637.1278190235807,4637.1159120235807,5100.7215720235799,5564.3219400235812,5564.3219400235812,5564.3219400235848,388.20313579159972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":108364.67595433386},"     End Excess Deferred",{"$f":"+E487-E488","v":104300.57515631028},{"$f":"+F487-F488","v":100123.9558542867},95843.264080263121,91466.298919239547,87000.281305215976,82451.888419192401,77827.302640168826,73190.188051145247,68553.076108121677,63915.958873098105,59278.845607074531,54641.728372050951,50004.607168027374,45367.491256003792,40730.371374980212,36093.254139956633,31456.134258933052,26819.00643990947,22181.890527885887,17081.168955862307,11516.847015838726,5952.5250758151451,388.20313579156027,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,{"$f":"+BR487-BR488","v":-3.9449332689400762E-11},-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11,-3.9449332689400762E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":108364.67595433391},{"$f":"+E479-E480","v":4064.1007980235763},{"$f":"+F479-F480","v":4176.6193020235769},{"$f":"+G479-G480","v":4280.6917740235767},4376.9651610235778,4466.0176140235762,4548.3928860235737,4624.585779023575,4637.1145890235766,4637.111943023574,4637.1172350235756,4637.113266023578,4637.1172350235793,4637.1212040235787,4637.1159120235789,4637.1198810235801,4637.1172350235793,4637.1198810235819,4637.1278190235807,4637.1159120235807,5100.7215720235799,5564.3219400235812,5564.3219400235812,5564.3219400235848,388.20313579159972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":385504.07278026431},{"$f":"SUM(E493:CI493)","v":387785.1845819162},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":26707.987656855108},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":36017.686420764461},27230.700852778045,27459.086373778046,26852.776100102379,26263.360639952283,22647.600584280066,16873.341134080445,16873.353041080441,16885.597406080444,16676.903486138497,16172.550470946124,14627.349289240829,13608.941906142805,12734.892941812508,11240.032412541001,11120.29044311749,9657.9026161277288,10051.038736364968,8038.352563477476,8501.9529314774754,5590.961498962427,5564.3219400235848,388.20313579159972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":26707.987656855108},{"$f":"SUM(F498:F518)","v":36017.686420764468},27230.700852778038,27459.086373778042,26852.776100102375,26263.360639952276,22647.600584280066,16873.341134080445,16873.353041080441,16885.597406080444,16676.903486138497,16172.550470946124,14627.349289240827,13608.941906142805,12734.892941812508,11240.032412541001,11120.290443117488,9657.9026161277288,10051.038736364968,8038.352563477476,8501.9529314774754,5590.961498962427,5564.3219400235848,388.20313579159972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":84.255390077061861},{"$f":"+F300","v":9068.1693729864219},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":1507.0699698257581},{"$f":"+F319","v":1507.0673238257573},1507.0699698257581,1507.0660008257587,722.83207215009747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":9485.0664718718435},{"$f":"+F338","v":9485.0638258718391},9485.0704408718411,9485.0625028718423,9485.0664718718399,9485.0691178718407,5786.7842911996268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":714.80652513432551},{"$f":"+F376","v":714.80652513432506},714.80652513432506,714.80652513432506,714.80652513432506,714.80652513432506,714.80652513432506,714.8065251343246,714.8065251343246,714.8065251343246,504.35169219237343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":2493.3360968033157},{"$f":"+F395","v":2533.0221278033159},2549.608578803316,2549.608578803317,2549.6099018033165,2549.608578803316,2549.6112248033151,2549.608578803316,2549.6125478033164,2561.8622048033167,2563.6112108033167,2563.615179803317,1018.4113520980222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":2270.6754206018068},{"$f":"+F414","v":2311.733402601807},2349.6598436018057,2368.9081706018051,2368.9094936018046,2368.9121396018054,2368.9094936018046,2368.9081706018051,2368.9094936018046,2368.9081706018051,2368.9134626018058,2368.9094936018055,2368.9121396018054,2368.9108166018059,1494.8737592715083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":1633.9014324132709},{"$f":"+F433","v":1665.8532054132711},1695.4116714132715,1722.2302044132716,1731.4964964132719,1731.4951734132719,1731.4964964132719,1731.4951734132719,1731.5017884132722,1731.4964964132728,1731.4991424132731,1731.4978194132723,1731.4964964132719,1731.5017884132722,1731.4938504132729,1731.5017884132722,1611.7584959897604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":2218.4906746502556},{"$f":"+F452","v":2266.4666236502544},2310.8426896502542,2351.8914106502543,2389.856218650254,2402.3889976502542,2402.3876746502538,2402.3889976502551,2402.3876746502547,2402.3876746502547,2402.3889976502551,2402.3850286502538,2402.3889976502542,2402.3876746502538,2402.3863516502533,2402.3889976502533,2402.385028650252,2551.7583436502528,2710.5951328874935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":2236.2848774538925},{"$f":"+F471","v":2288.884711453893},2337.5393594538928,2382.5478194538937,2424.1813064538928,2462.6872214538935,2469.0190994538934,2469.0190994538934,2469.0230684538938,2469.0190994538943,2469.0257144538946,2469.0257144538946,2469.0190994538943,2469.0257144538955,2469.0190994538943,2469.0243914538951,2469.0270374538941,2469.0164534538944,2703.3276914538947,2937.6309914538961,2937.6309914538942,26.639558938845752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":4064.1007980235763},{"$f":"+F490","v":4176.6193020235769},4280.6917740235767,4376.9651610235778,4466.0176140235762,4548.3928860235737,4624.585779023575,4637.1145890235766,4637.111943023574,4637.1172350235756,4637.113266023578,4637.1172350235793,4637.1212040235787,4637.1159120235789,4637.1198810235801,4637.1172350235793,4637.1198810235819,4637.1278190235807,4637.1159120235807,5100.7215720235799,5564.3219400235812,5564.3219400235812,5564.3219400235848,388.20313579159972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3811","index":25,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"382","index":26,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":297485.39814784017}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":297485.39814784023},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":294152.35241699999}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,4609743.01,{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3339405.13},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5.6999999999999995E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":506380.57999999984},{"$f":"IFERROR(+B11/$B$32,0)","v":0.12993162209321943},{"$f":"+C11*$D$8","v":598951.38672217983},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":34140.229043164247},{"$f":"+F11*E11","v":716944.80990644917},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":16706.43},{"$f":"IFERROR(+B12/$B$32,0)","v":4.2866840376991249E-3},{"$f":"+C12*$D$8","v":19760.511778862117},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":1126.3491713951405},{"$f":"+F12*E12","v":22526.983427902811},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":34298.400000000001},8.8005877855783475E-3,40568.448028461164,{"$f":"2018-A13","v":19},2312.401537622286,43935.629214823435,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":54534.85},1.3993035675085348E-2,64504.298391905308,18,3676.745008338602,66181.410150094831,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":161744.48000000001},4.1501833761129418E-2,191312.78808254833,17,10904.828920705253,185382.09165198929,5930.6964305590373,7974.3133795748572,2.3879442802361801E-3]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":83196.27},2.1347237117990296E-2,98405.277087468305,16,5609.1007939856927,89745.612703771083,8659.6643836972216,11643.637196084808,3.4867399260672541E-3]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":48361.93},1.240913309206829E-2,57202.914531321483,15,3260.5661282853243,48908.491924279864,8294.4226070416189,11152.539325798112,3.3396784432076715E-3]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":125474.36},3.2195324563806485E-2,148412.17236268823,14,8459.493824673229,118432.91354542521,29979.25881726302,40309.600650678294,1.2070892593579474E-2]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":119139.65},3.0569908467102818E-2,140919.42187256704,13,8032.4070467363208,104421.29160757217,36498.130264994863,49074.7641376377,1.4695660522518783E-2]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":199315},5.1142011128290192E-2,235751.52831597792,12,13437.837114010741,161254.04536812889,74497.482947849028,100168.04636208375,2.9995775433837149E-2]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":105082.66000000002},2.6963041251839227E-2,124292.69093900752,11,7084.6833835234274,77931.517218757697,46361.173720249819,62336.444331434774,1.8666930757046174E-2]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":81400.680000000022},2.0886508704364398E-2,96281.437503247929,10,5488.0419376851314,54880.419376851314,41401.018126396615,55667.103625842763,1.6669766458028638E-2]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":290485.55},7.4535359760717942E-2,343588.85365480481,9,19584.564658323874,176261.08192491488,167327.77172988994,224986.07111379891,6.7373098607475312E-2]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":48650.36},1.2483141020572078E-2,57544.072062426399,8,3280.0121075583047,26240.096860466438,31303.975201959962,42090.791732420294,1.2604278335171719E-2]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":85078.2},2.1830119414870421E-2,100631.24038016421,7,5735.9807016693594,40151.864911685516,60479.375468478691,81319.537871062537,2.4351504146806691E-2]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":137266.44000000003},3.5221041075788474E-2,162359.9479040388,6,9254.5170305302108,55527.102183181269,106832.84572085753,143645.62425084156,4.3015333168288435E-2]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":129483.75999999998},3.3224091989327721E-2,153154.52581140044,5,8729.8079712498238,43649.039856249117,109505.48595515132,147239.21077624563,4.4091448939064679E-2]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":205492.29},5.2727035004680206E-2,243058.0810508499,4,13854.310619898442,55417.24247959377,187640.83857125614,252298.67471607705,7.5551981533931778E-2]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":267615.78999999998},6.8667233827289315E-2,316538.30115138245,3,18042.683165628798,54128.049496886393,262410.25165449607,352832.35370534833,0.10565724731498762]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":434403.74},0.11146316586935694,513816.54973873869,2,29287.543335108101,58575.086670216202,455241.46306852251,612109.91531771258,0.18329908815757032]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":763173.7200000002},0.19582188435922351,902688.56262995885,1,51453.248069907648,51453.248069907648,851235.31456005119,1144556.5015073582,0.34274263138218219]
["Total",{"$f":"SUM(B11:B31)","v":3897285.14},null,{"$f":"SUM(D11:D31)","v":4609743.0099999988},null,{"$f":"SUM(F11:F31)","v":262755.35156999994},{"$f":"SUM(G11:G31)","v":2251948.0285491468},{"$f":"SUM(H11:H31)","v":2483599.1692287144},{"$f":"SUM(I11:I31)","v":3339405.1300000004}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":34140.229043164247},{"$f":"+$F11","v":34140.229043164247},34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,{"$f":"+$F11","v":34140.229043164247},34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247,34140.229043164247]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":1126.3491713951405},1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405,1126.3491713951405]
[1999,null,0,null,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286,2312.401537622286]
[{"$f":"A40+1","v":2000},null,0,null,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602,3676.745008338602]
[{"$f":"A41+1","v":2001},null,7974.3133795748572,null,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253,10904.828920705253]
[2002,null,11643.637196084808,null,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,{"$f":"+$F16","v":5609.1007939856927},5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927,5609.1007939856927]
[2003,null,11152.539325798112,null,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,{"$f":"+$F17","v":3260.5661282853243},3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243,3260.5661282853243]
[2004,null,40309.600650678294,null,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,{"$f":"+$F18","v":8459.493824673229},8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229,8459.493824673229]
[2005,null,49074.7641376377,null,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208,8032.4070467363208]
[2006,null,100168.04636208375,null,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741,13437.837114010741]
[2007,null,62336.444331434774,null,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274,7084.6833835234274]
[2008,null,55667.103625842763,null,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314,5488.0419376851314]
[2009,null,224986.07111379891,null,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874,19584.564658323874]
[2010,null,42090.791732420294,null,{"$f":"+$F24","v":3280.0121075583047},3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047,3280.0121075583047]
[{"$f":"A51+1","v":2011},null,81319.537871062537,null,{"$f":"+$F25","v":5735.9807016693594},5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,{"$f":"+$F25","v":5735.9807016693594},5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594,5735.9807016693594]
[2012,null,143645.62425084156,null,{"$f":"+$F26","v":9254.5170305302108},9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108,9254.5170305302108]
[2013,null,147239.21077624563,null,{"$f":"+$F27","v":8729.8079712498238},8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238,8729.8079712498238]
[2014,null,252298.67471607705,null,{"$f":"+$F28","v":13854.310619898442},13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442,13854.310619898442]
[2015,null,352832.35370534833,null,{"$f":"+$F29","v":18042.683165628798},18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798,18042.683165628798]
[2016,null,612109.91531771258,null,{"$f":"+$F30","v":29287.543335108101},29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101,29287.543335108101]
[2017,null,1144556.5015073582,null,{"$f":"+$F31","v":51453.248069907648},51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648,51453.248069907648]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":3339405.1300000004},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":262755.35156999994},262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,{"$f":"SUM(BQ38:BQ58)","v":262755.35156999994},262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994,262755.35156999994]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2311.8200000000006},{"$f":"C67-SUM(E67:AY67)","v":2311.8200000000006},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":372.72999999999956},{"$f":"C68-SUM(E68:AY68)","v":-4.5474735088646412E-13},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":372.73},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2384.75},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1529.85},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":854.9},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":6484.7999999999984},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2432.54},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2432.16},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1620.1},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":21330.93},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5687.09},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5687.25},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5687.1},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4269.49},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":11926.009999999998},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2597.8000000000002},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2597.8000000000002},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2597.8000000000002},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2597.8000000000002},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1534.81},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":5933.59},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1078.8399999999999},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1078.83},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1078.8399999999999},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1078.83},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1078.83},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":539.41999999999996},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":18177.440000000002},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2798.22},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2798.22},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2798.22},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2798.22},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2798.22},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2798.21},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1388.13},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":17398.71},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7035.06},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7035.08},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3328.57},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":40897.18},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11710.37},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11710.35},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11710.38},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5766.08},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":27922.570000000003},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6205.04},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6205.01},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6204.98},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6205.04},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3102.5},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":13093.269999999997},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2403.31},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2403.31},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2403.31},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2403.3000000000002},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2403.3200000000002},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1076.72},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":55410.86},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8576.4599999999991},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8576.42},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8576.41},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8576.41},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8576.41},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8576.42},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3952.33},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4751.0199999999995},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":645.85},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":645.81000000000006},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":645.84},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":645.79999999999995},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":645.79999999999995},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":645.87},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":645.76},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":230.29},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":44923.3},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3410.39},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3168.26},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3092.83},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3092.8199999999997},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3092.84},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3092.8199999999997},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3092.84},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3092.84},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3092.83},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2978.8599999999997},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2962.56},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2962.58},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2962.56},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2962.55},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1865.72},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":45980.3},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3448.54},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3189.9},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2957.46},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2887.34},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2887.34},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2887.34},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2887.34},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2887.33},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2887.33},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2887.34},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2887.32},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2887.33},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2887.33},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2887.33},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2887.34},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1736.39},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":78837.299999999988},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5912.81},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5469.36},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5059.1400000000003},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4688.4399999999996},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4582.4799999999996},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4582.4799999999996},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4582.49},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4582.4799999999996},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4582.5},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4582.5},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4582.4799999999996},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4582.4799999999996},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4582.47},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4582.47},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4582.47},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4582.43},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2717.82},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":110102.49},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8257.69},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7638.37},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7065.49},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6535.58},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6065.77},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5968.39},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5968.38},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5968.39},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5968.38},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5968.38},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5968.39},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5968.38},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5968.38},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5968.37},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5968.38},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5968.38},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5968.37},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2919.02},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":193377.49},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14503.33},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13415.58},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12409.41},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11478.7},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10617.8},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9821.4599999999991},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9690.52},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9690.5300000000007},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9690.51},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9690.52},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9690.49},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9690.4599999999991},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9690.5300000000007},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9690.48},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9690.5300000000007},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9690.48},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9690.43},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9690.49},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4845.24},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":414414.78},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":31081.119999999999},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":28750.04},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":26593.78},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":24599.25},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":22754.31},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21047.74},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19469.16},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19209.560000000001},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19209.54},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19209.580000000002},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19209.53},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19209.59},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19209.53},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19209.54},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19209.59},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19209.52},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19209.599999999999},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19209.490000000002},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19209.509999999998},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9604.7999999999993},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":1116031.3399999999},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":119687.03999999999},{"$f":"SUM(F67:F88)","v":113656.65},{"$f":"SUM(G67:G88)","v":103829.66},87623.1,70140.429999999993,61036.869999999995,51676.95,45661.42,45431.090000000004,45317.180000000008,45300.77,45300.82,45300.800000000003,45300.740000000005,44204.03,41187.199999999997,37586.22,31819,24054.75,9604.7999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":5218.9493257981121},"     Begin Cumulative Difference",{"$f":"+$C208","v":5218.9493257981121},{"$f":"+E210","v":3037.2231975127879},{"$f":"+F210","v":855.48706922746351},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":-2181.7261282853242},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":-2181.7361282853244},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":-2181.7261282853242},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0.38574999999999998},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0.38574999999999993},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0.38574999999999998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":2013.2097024266216},"     Begin Cumulative DFIT",{"$f":"+C215","v":2013.2097024266216},{"$f":"+E216","v":1171.6088484405577},{"$f":"+F216","v":330.00413695449402},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":2013.2097024266216},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":1171.6088484405577},{"$f":"+E219+F214","v":330.00413695449402},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":288.64236677214831},{"$f":"+F213-F214","v":288.64368977214826},113.18093925879339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":16470.886826005062},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":10809.613001331832},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":5148.3391766586028},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":-1434.8498508634302},{"$f":"IF(F227=0,0,F230*$C232)","v":-1434.8498508634302},{"$f":"IF(G227=0,0,G230*$C232)","v":-1434.8498508634302},-1304.8465643241229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":-2183.8363778676985},{"$f":"+F230*F231","v":-2183.8363778676985},{"$f":"+G230*G231","v":-2183.836377867698},-1985.9718373960561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0.38575000000000004},{"$f":"IF(F229=0,0,+F235/F229)","v":0.38574999999999998},{"$f":"IF(G229=0,0,+G235/G229)","v":0.38575000000000004},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":8537.4809709991514},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":6353.6445931314529},{"$f":"+E238+F233","v":4169.8082152637544},{"$f":"+F238+G233","v":1985.9718373960563},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":2928.0848540847383},"     End Excess Deferred",{"$f":"+E240-E241","v":2179.09832708047},{"$f":"+F240-F241","v":1430.1118000762017},681.12527307193386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":-997.34704673632041},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":-997.32704673632088},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":-4703.8370467363202},-8032.4070467363208,-8032.4070467363208,-8032.4070467363208,-880.32185721977567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":-384.72662327853556},{"$f":"+F249*F250","v":-384.71890827853582},{"$f":"+G249*G250","v":-1814.5051407785356},-3098.5010182785359,-3098.5010182785363,-3098.5010182785359,-339.58415642252885,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0.38574999999999998},{"$f":"IF(F246=0,0,+F253/F246)","v":0.38575000000000004},{"$f":"IF(G246=0,0,+G253/G246)","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0.38575000000000004},{"$f":"IF(F248=0,0,+F254/F248)","v":0.38575000000000004},{"$f":"IF(G248=0,0,+G254/G248)","v":0.38575000000000004},0.38575000000000009,0.38575000000000004,0.38575000000000043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":4190.7419624094673},{"$f":"+E261","v":4058.7929481262522},{"$f":"+F261","v":3926.846579843037},3304.5289385598217,2241.8414862766067,1179.1540339933911,116.46658171017589,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,{"$f":"+BR261","v":-8.2422957348171622E-13},-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13,-8.2422957348171622E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":4190.7419624094682},{"$f":"+E251-E252","v":131.94901428321515},{"$f":"+F251-F252","v":131.94636828321529},{"$f":"+G251-G252","v":622.31764128321515},1062.6874522832152,1062.6874522832156,1062.6874522832152,116.46658171017671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":-1727.4671140107403},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":-1727.4871140107407},-1727.4571140107419,-7671.7571140107411,-13437.837114010741,-13437.837114010741,-13437.837114010741,-13437.837114010741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":-1727.4671140107403},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":-1727.4871140107407},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":-1727.4571140107419},-7671.7571140107411,-13437.837114010741,-13437.837114010741,-13437.837114010741,-6103.1865640085671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":22863.736699173805},"     Begin Cumulative DFIT",{"$f":"+C272","v":22863.736699173805},{"$f":"+E273","v":22197.366259944163},{"$f":"+F273","v":21530.988105714521},20864.621523984879,17905.241217255236,12721.595550525592,7537.9498837959482,2354.3042170663048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0.38574999999999993},{"$f":"IF(F267=0,0,+F273/F267)","v":0.38574999999999998},{"$f":"IF(G267=0,0,+G273/G267)","v":0.38575000000000004},0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":7841.5356197036781},{"$f":"+E280","v":7612.9917205200572},{"$f":"+F280","v":7384.4451753364365},7155.9025991528151,6140.9291329691941,4363.1032827855724,2585.2774326019517,807.45158241833087,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,{"$f":"+BR280","v":-2.5011104298755527E-12},-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":228.54389918362074},{"$f":"+F270-F271","v":228.54654518362082},228.54257618362107,1014.9734661836212,1777.8258501836217,1777.8258501836208,1777.8258501836208,807.45158241833337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":33534.230947911339},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":32654.557564387913},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":31774.854180864484},30895.210797341057,26913.027413817628,19828.3440302942,12743.660646770772,5658.9772632473441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":-222.9456155540127},{"$f":"IF(F284=0,0,F287*$C289)","v":-222.95321905401264},{"$f":"IF(G284=0,0,G287*$C289)","v":-222.96082255401279},-222.9456155540127,-1009.2843785540127,-1795.6130035540127,-1795.6130035540127,-1795.6130035540127,-1434.2677873700395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":13275.15202335096},"     Begin Cumulative DFIT",{"$f":"+C291","v":13275.15202335096},{"$f":"+E292","v":12935.829588156797},{"$f":"+F292","v":12596.495580462635},12257.150000268473,11917.827565074311,10381.700324880148,7648.7837096859867,4915.8670944918249,2182.9504792976627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":13275.15202335096},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":12935.829588156797},{"$f":"+E295+F290","v":12596.495580462635},{"$f":"+F295+G290","v":12257.150000268473},11917.827565074311,10381.700324880148,7648.7837096859867,4915.8670944918249,2182.9504792976627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":116.37681964014945},{"$f":"+F289-F290","v":116.38078864014935},116.38475764014942,116.37681964014945,526.84286164014918,937.30361164014903,937.30361164014903,937.30361164014948,748.68269192762318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":39489.101688157636},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":36404.369750472506},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":33319.637812787376},30234.895875102244,27150.173937417112,22738.851999731982,17250.81006204685,11762.768124361719,6274.7261866765875,786.68424899145612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":-1189.9353449620394},{"$f":"+F306*F307","v":-1189.9353449620392},{"$f":"+G306*G307","v":-1189.9353449620392},-1189.9392024620392,-1189.9314874620391,-1701.6674374620391,-2117.0121774620388,-2117.0121774620388,-2117.0121774620388,-2117.0121774620388,-303.46344904845409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0.38574999999999998},{"$f":"IF(F303=0,0,+F310/F303)","v":0.38574999999999993},{"$f":"IF(G303=0,0,+G310/G303)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":10790.338132469849},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":10008.512822863553},{"$f":"IF(F308<>0,+E315+F308,0)","v":9226.6875132572568},{"$f":"IF(G308<>0,+F315+G308,0)","v":8444.8622036509605},7663.0343595446639,6881.211584438367,5763.16203933207,4372.2178102257731,2981.2735811194761,1590.3293520131795,199.38512290688277,-1.7905676941154525E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":5632.5181886989949},{"$f":"+E308-E309","v":408.11003535574275},{"$f":"+F308-F309","v":408.11003535574253},{"$f":"+G308-G309","v":408.11003535574253},408.11135835574271,408.10871235574257,583.61789235574247,726.06794835574215,726.06794835574215,726.06794835574215,726.06794835574215,104.07832614156953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":158567.10645547503},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":147558.96179715116},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":136550.80713882728},125542.6524805034,114534.49782217952,103526.35316385565,87894.118505531776,68309.553847207906,48724.989188884036,29140.424530560162,9555.8598722362876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":-11008.104658323875},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":-11008.144658323874},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":-11008.154658323874},-11008.154658323874,-11008.154658323874,-11008.144658323874,-15632.234658323874,-19584.564658323874,-19584.564658323874,-19584.564658323874,-19584.564658323874,-9555.8598722362876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":-4246.3763719484341},{"$f":"+F325*F326","v":-4246.3918019484345},{"$f":"+G325*G326","v":-4246.3956594484343},-4246.3956594484343,-4246.3956594484353,-4246.3918019484345,-6030.1345194484347,-7554.7458169484362,-7554.7458169484353,-7554.7458169484353,-7554.7458169484353,-3686.1729457151478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0.38574999999999998},{"$f":"IF(F324=0,0,+F330/F324)","v":0.38574999999999998},{"$f":"IF(G324=0,0,+G330/G324)","v":0.38574999999999998},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":22434.800430355594},{"$f":"+E337","v":20978.428184059347},{"$f":"+F337","v":19522.050645763098},18065.671784466849,16609.2929231706,15152.914061874351,13696.536523578103,11628.391878281855,9037.3539739856042,6446.3160696893547,3855.2781653931052,1264.2402610968556,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,{"$f":"+BR337","v":-5.0022208597511053E-12},-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":22434.800430355597},{"$f":"+E327-E328","v":1456.3722462962478},{"$f":"+F327-F328","v":1456.3775382962485},{"$f":"+G327-G328","v":1456.3788612962485},1456.3788612962485,1456.3788612962494,1456.3775382962485,2068.1446452962487,2591.0379042962504,2591.0379042962495,2591.0379042962495,2591.0379042962495,1264.2402610968606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":-2634.1621075583048},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":-2634.2021075583048},-2634.1721075583046,-2634.2121075583045,-2634.2121075583045,-2634.1421075583048,-2634.2521075583045,-3049.7221075583047,-3280.0121075583047,-3280.0121075583047,-3280.0121075583047,-3280.0121075583047,-3280.0121075583047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0.38574999999999998},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0.38574999999999993},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0.38574999999999993},0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":-1016.128032990616},{"$f":"+F344*F345","v":-1016.1434629906158},{"$f":"+G344*G345","v":-1016.1318904906158},-1016.1473204906156,-1016.1473204906156,-1016.1203179906157,-1016.1627504906157,-1176.4303029906159,-1265.264670490616,-1265.2646704906163,-1265.264670490616,-1265.2646704906158,-1053.3468648937371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":14403.816945781129},"     Begin Cumulative DFIT",{"$f":"+C348","v":14403.816945781129},{"$f":"+E349","v":13387.688912790512},{"$f":"+F349","v":12371.545449799896},11355.41355930928,10339.266238818664,9323.1189183280476,8306.9986003374324,7290.8358498468169,6114.405546856201,4849.1408763655854,3583.8762058749689,2318.6115353843529,1053.3468648937371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0.38574999999999993},{"$f":"IF(F343=0,0,+F349/F343)","v":0.38574999999999993},{"$f":"IF(G343=0,0,+G349/G343)","v":0.38574999999999987},0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":348.49964682996369},{"$f":"+F346-F347","v":348.50493882996352},348.50096982996342,348.50626182996325,348.50626182996325,348.49700082996333,348.51155382996342,403.47823482996353,433.94560182996372,433.94560182996395,433.94560182996372,433.94560182996349,361.26452423964065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":-5735.9807016693594},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":-5735.9807016693594},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":-5735.9807016693594},-5735.9807016693594,-5735.9807016693594,-5735.9807016693594,-5735.9807016693594,-5735.9807016693594,-5735.9807016693594,-5735.9807016693594,-5735.9807016693594,-5735.9807016693594,-5735.9807016693594,-5735.9807016693594,-5735.9807016693594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":-1453.7843088380992},{"$f":"IF(F360=0,0,F363*$C365)","v":-1453.7843088380992},{"$f":"IF(G360=0,0,G363*$C365)","v":-1453.7843088380992},-1453.7843088380992,-1453.7843088380992,-1453.7843088380992,-1453.7843088380992,-1453.7843088380992,-1453.7843088380992,-1453.7843088380992,-1453.7843088380992,-1453.7843088380992,-1453.7843088380992,-1453.7843088380992,-257.45654968741212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":29156.357178093414},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":26943.702622424458},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":24731.048066755502},22518.393511086546,20305.73895541759,18093.084399748634,15880.429844079679,13667.775288410725,11455.120732741771,9242.4661770728162,7029.8116214038619,4817.1570657349075,2604.5025100659527,391.84795439699792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0.38574999999999998},{"$f":"IF(F360=0,0,+F367/F360)","v":0.38574999999999998},{"$f":"IF(G360=0,0,+G367/G360)","v":0.38574999999999993},0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":20610.4368734208},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":19156.652564582702},{"$f":"IF(F365<>0,+E372+F365,0)","v":17702.868255744605},{"$f":"IF(G365<>0,+F372+G365,0)","v":16249.083946906505},14795.299638068405,13341.515329230306,11887.731020392206,10433.946711554107,8980.1624027160069,7526.3780938779073,6072.5937850398077,4618.8094762017081,3165.0251673636089,1711.2408585255098,257.45654968741064,-1.4779288903810084E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":10758.57486034156},{"$f":"+E365-E366","v":758.8702468308561},{"$f":"+F365-F366","v":758.8702468308561},{"$f":"+G365-G366","v":758.87024683085565},758.87024683085565,758.87024683085565,758.87024683085565,758.87024683085519,758.87024683085519,758.87024683085519,758.87024683085519,758.87024683085565,758.87024683085565,758.87024683085565,758.87024683085565,134.3914047095858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":92878.19722031134},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":86791.940189781133},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":80630.253159250919},74468.556128720709,68306.879098190504,62145.182067660295,55983.505037130082,49821.82800659987,43660.140976069655,37384.483945539447,31092.526915009235,24800.589884479024,18508.632853948813,12216.665823418603,4827.8687928883928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":-1481.1939958878822},{"$f":"IF(F379=0,0,F382*$C384)","v":-1542.5618443878818},{"$f":"IF(G379=0,0,G382*$C384)","v":-1561.679577887882},-1561.6821123878822,-1561.6770433878819,-1561.6821123878822,-1561.6770433878819,-1561.6770433878819,-1561.679577887882,-1590.565274387882,-1594.6965093878821,-1594.691440387882,-1594.6965093878821,-1594.699043887882,-1872.690607387882,-1223.6233455575632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999993},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999993},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38574999999999998},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":25021.173081375793},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":23539.97908548791},{"$f":"IF(F384<>0,+E391+F384,0)","v":21997.417241100029},{"$f":"IF(G384<>0,+F391+G384,0)","v":20435.737663212149},18874.055550824265,17312.378507436384,15750.696395048502,14189.01935166062,12627.342308272739,11065.662730384856,9475.0974559969745,7880.400946609092,6285.7095062212102,4691.0129968333276,3096.3139529454456,1223.6233455575637,4.5474735088646412E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":13060.963498386333},{"$f":"+E394","v":12287.785492247187},{"$f":"+F394","v":11482.573687108041},10667.382492968894,9852.1899758297477,9037.0001046906,8221.8075875514533,7406.6177164123073,6591.4278452731605,5776.2366511340142,4945.9672259948675,4113.5413108557204,3281.1180417165742,2448.6921265774272,1616.2648884382811,638.72704129913495,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,{"$f":"+BR394","v":9.0949470177292824E-13},9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":13060.963498386334},{"$f":"+E384-E385","v":773.17800613914619},{"$f":"+F384-F385","v":805.21180513914692},{"$f":"+G384-G385","v":815.19119413914655},815.19251713914673,815.18987113914682,815.19251713914673,815.18987113914636,815.18987113914682,815.19119413914655,830.26942513914696,832.42591513914704,832.42326913914644,832.42591513914704,832.42723813914608,977.53784713914615,638.72704129913404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":101258.91077624563},"     Begin Cumulative Difference",{"$f":"+$C398","v":101258.91077624563},{"$f":"+E400","v":95977.642804995805},{"$f":"+F400","v":90437.734833745984},84665.386862496161,78822.918891246343,72980.450919996525,67137.982948746707,61295.514977496881,55453.037006247061,49610.559034997234,43768.091063747408,37925.603092497586,32083.125121247762,26240.647149997938,20398.169178748114,14555.70120749829,7562.2832362484669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.38575000000000004},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.38575000000000004},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.38574999999999998},0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":39060.624831936751},"     Begin Cumulative DFIT",{"$f":"+C405","v":39060.624831936751},{"$f":"+E406","v":37023.375712027133},{"$f":"+F406","v":34886.356212117513},32659.672982207892,30405.940962298271,28152.208942388654,25898.476922479036,23644.744902569419,21391.009025159801,19137.27314775018,16883.541127840563,14629.801392930944,12376.065515521324,10122.329638111705,7868.593760702086,5614.8617407924667,2917.1507583828466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38575000000000004},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38574999999999998},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":13396.553895697296},{"$f":"+E413","v":12697.842143100945},{"$f":"+F413","v":11964.912318504594},11201.230681908242,10428.272169311891,9655.3136567155398,8882.3551441191885,8109.3966315228372,7336.4367959264855,6563.4769603301338,5790.5184477337825,5017.5572891374304,4244.5974535410787,3471.637617944727,2698.6777823483753,1925.7192697520234,1000.490072155671,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,{"$f":"+BR413","v":-1.5916157281026244E-12},-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":13396.5538956973},{"$f":"+E403-E404","v":698.71175259635197},{"$f":"+F403-F404","v":732.92982459635186},{"$f":"+G403-G404","v":763.68163659635161},772.95851259635151,772.95851259635106,772.95851259635106,772.95851259635106,772.95983559635124,772.95983559635124,772.95851259635106,772.96115859635165,772.9598355963517,772.9598355963517,772.9598355963517,772.95851259635197,925.22919759635238,1000.4900721556726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":-7941.500619898442},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-8384.9506198984418},-8795.170619898443,-9165.8706198984437,-9271.8306198984428,-9271.8306198984428,-9271.8206198984426,-9271.8306198984428,-9271.8106198984424,-9271.8106198984424,-9271.8306198984428,-9271.8306198984428,-9271.8406198984412,-9271.8406198984412,-9271.8406198984412,-9271.8806198984421,-11136.490619898443,-13854.310619898442,-13854.310619898442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.38574999999999998},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38574999999999998},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000031,0.38575000000000037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":63849.291432600905},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":60614.796730975082},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":57222.059664349261},53686.325072723434,50109.716411097608,46533.107749471783,42956.502945345957,39379.894283720132,35803.293337094306,32226.692390468481,28650.083728842656,25073.47506721683,21496.862548091005,17920.25002896518,14343.637509839355,10767.009560713528,6471.1083040877002,1126.8079824618717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":66912.725296726727},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":63849.291432600905},{"$f":"+E428+F423","v":60614.796730975082},{"$f":"+F428+G423","v":57222.059664349261},53686.325072723434,50109.716411097608,46533.107749471783,42956.502945345957,39379.894283720132,35803.293337094306,32226.692390468481,28650.083728842656,25073.47506721683,21496.862548091005,17920.25002896518,14343.637509839355,10767.009560713528,6471.1083040877002,1126.8079824618717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":22948.939874936994},{"$f":"+E432","v":21898.27934292443},{"$f":"+F432","v":20788.950375911867},19625.349302899303,18412.704619886739,17186.041428874174,15959.378237861609,14732.716369849044,13506.053178836479,12279.392633823914,11052.73208881135,9826.0688977987847,8599.4057067862195,7372.7411927736539,6146.0766787610883,4919.4121647485226,3692.7423587359558,2219.3846497233881,386.45935471081975,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,{"$f":"+BR432","v":-1.8644641386345029E-11},-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11,-1.8644641386345029E-11]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":-9784.9931656287972},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":-10404.313165628799},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":-10977.193165628798},-11507.103165628798,-11976.913165628797,-12074.293165628798,-12074.303165628797,-12074.293165628798,-12074.303165628797,-12074.303165628797,-12074.293165628798,-12074.303165628797,-12074.303165628797,-12074.313165628799,-12074.303165628797,-12074.303165628797,-12074.313165628799,-15123.663165628797,-18042.683165628798,-18042.683165628798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":232944.87053971953},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":222540.55737409074},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":211563.36420846195},200056.26104283315,188079.34787720436,176005.05471157556,163930.75154594675,151856.45838031796,139782.15521468915,127707.85204906036,115633.55888343156,103559.25571780276,91484.952552173971,79410.639386545168,67336.336220916375,55262.033055287582,43187.71988965878,28064.056724029982,10021.373558401185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":-2480.0065178286186},{"$f":"IF(F436=0,0,F439*$C441)","v":-2636.9731718286193},{"$f":"IF(G436=0,0,G439*$C441)","v":-2782.1696078286191},-2916.475297328619,-3035.5486418286187,-3060.2296028286191,-3060.2321373286186,-3060.2296028286191,-3060.2321373286186,-3060.2321373286186,-3060.2296028286191,-3060.2321373286186,-3060.2321373286186,-3060.234671828619,-3060.2321373286186,-3060.2321373286186,-3060.234671828619,-3833.0924293286189,-4572.9180483286191,-2539.9171283767805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38574999999999998},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":61519.883956120539},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":59039.877438291922},{"$f":"IF(F441<>0,+E448+F441,0)","v":56402.904266463302},{"$f":"IF(G441<>0,+F448+G441,0)","v":53620.734658634683},50704.259361306067,47668.710719477451,44608.481116648829,41548.248979320211,38488.019376491589,35427.787239162972,32367.555101834354,29307.325499005736,26247.093361677118,23186.8612243485,20126.626552519883,17066.394415191266,14006.162277862648,10945.927606034029,7112.83517670541,2539.917128376791,1.0459189070388675E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":32113.160968217577},"     End Excess Deferred",{"$f":"+E449-E450","v":30818.606372404887},{"$f":"+F449-F450","v":29442.115740592199},27989.833084779508,26467.443335966818,24882.897724154129,23285.468738341438,21688.038429528748,20090.609443716057,18493.179134903367,16895.748826090676,15298.319840277985,13700.889531465295,12103.459222652604,10506.027590839913,8908.5972820272218,7311.1669732145301,5713.735341401838,3712.8747045891459,1325.8277217764535,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,{"$f":"+BR449-BR450","v":-2.4101609596982598E-11},-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11,-2.4101609596982598E-11]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":418732.42531771259},"     Begin Cumulative Difference",{"$f":"+$C455","v":418732.42531771259},{"$f":"+E457","v":403948.21198260447},{"$f":"+F457","v":388076.24864749634},371198.11531238822,353389.27197728015,334719.52864217205,315253.44530706393,295656.4219719558,276059.40863684769,256462.37530173958,236865.35196663148,217268.29863152339,197671.21529641529,178074.2019613072,158477.1386261991,138880.12529109098,119283.06195598288,99685.948620874784,80088.895285766688,55646.591950658585,26359.048615550484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":-14784.213335108101},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":-15871.963335108101},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":-16878.133335108101},-17808.8433351081,-18669.743335108102,-19466.083335108102,-19597.023335108101,-19597.013335108102,-19597.033335108099,-19597.023335108101,-19597.053335108103,-19597.083335108102,-19597.013335108102,-19597.063335108101,-19597.013335108102,-19597.063335108101,-19597.113335108101,-19597.053335108103,-24442.303335108103,-29287.543335108101,-26359.048615550484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.38574999999999998},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.38575000000000004},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.38575000000000009},0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":-5703.0102940179495},{"$f":"+F458*F459","v":-6122.6098565179509},{"$f":"+G458*G459","v":-6510.7399340179518},-6869.7613165179509,-7201.8534915179516,-7509.0416465179524,-7559.5517515179517,-7559.5478940179537,-7559.5556090179525,-7559.5517515179527,-7559.5633240179541,-7559.5748965179528,-7559.5478940179519,-7559.567181517953,-7559.5478940179537,-7559.567181517953,-7559.5864690179542,-7559.563324017955,-9428.6185115179542,-11297.669841517954,-10168.003003448603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38575000000000004},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38575000000000009},0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":55398.299869533366},{"$f":"+E470","v":53442.348445298565},{"$f":"+F470","v":51342.487696063763},49109.510655828963,46753.400682594161,44283.393639359361,41708.030814124555,39115.344626889753,36522.659762654948,33929.972252420142,31337.286065185337,28744.595908950534,26151.90178371573,23559.216919480925,20966.525440246121,18373.840576011316,15781.149096776513,13188.451002541708,10595.760846306901,7362.0441150720953,3487.3021318372894,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,{"$f":"+BR470","v":-4.2746250983327627E-11},-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11,-4.2746250983327627E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":55398.299869533424},{"$f":"+E460-E461","v":1955.9514242348009},{"$f":"+F460-F461","v":2099.8607492348024},{"$f":"+G460-G461","v":2232.9770402348031},2356.109973234803,2470.0070432348029,2575.3628252348035,2592.6861872348036,2592.684864234805,2592.6875102348049,2592.6861872348045,2592.6901562348048,2592.6941252348042,2592.6848642348032,2592.6914792348043,2592.684864234805,2592.6914792348043,2592.6980942348055,2592.6901562348057,3233.7167312348056,3874.741983234806,3487.3021318373321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":730141.72150735813},"     Begin Cumulative Difference",{"$f":"+$C474","v":730141.72150735813},{"$f":"+E476","v":709769.59343745047},{"$f":"+F476","v":687066.38536754285},662206.91729763523,635352.91922772757,606653.98115781997,576248.47308791231,544264.38501800469,512020.69694809703,479776.98887818935,447533.32080828171,415289.60273837409,383045.94466846646,350802.22659855883,318558.51852865121,286314.86045874358,254071.13238883595,221827.4843189283,189583.72624902066,157339.98817911302,115491.54010920537,64038.292039297718,12585.04396939007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.38574999999999998},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.38575000000000004},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.3857499999999997,0.3857499999999997,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":281652.1690714634},"     Begin Cumulative DFIT",{"$f":"+C481","v":281652.1690714634},{"$f":"+E482","v":273793.62066849653},{"$f":"+F482","v":265035.85815552966},255446.31834756277,245087.3885920959,234016.77323162902,222287.84849366214,209949.98652069527,197511.98384772841,185073.97345976153,172635.97850179466,160197.96425632777,147759.97315586091,135321.95891039402,122883.94852242715,110445.95742196028,98007.939318993405,85569.95207602653,73131.922400559662,60693.900440092795,44550.861597125935,24702.771154159076,4854.6807111922171,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.38575000000000004},{"$f":"IF(F476=0,0,+F482/F476)","v":0.38574999999999998},{"$f":"IF(G476=0,0,+G482/G476)","v":0.38574999999999998},0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.3857499999999997,0.3857499999999997,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":281652.1690714634},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":273793.62066849653},{"$f":"+E485+F480","v":265035.85815552966},{"$f":"+F485+G480","v":255446.31834756277},245087.3885920959,234016.77323162902,222287.84849366214,209949.98652069527,197511.98384772841,185073.97345976153,172635.97850179466,160197.96425632777,147759.97315586091,135321.95891039402,122883.94852242715,110445.95742196028,98007.939318993405,85569.95207602653,73131.922400559662,60693.900440092795,44550.861597125935,24702.771154159076,4854.6807111922171,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":2695.2325436487818},{"$f":"+F479-F480","v":3003.6344276487825},3288.9076256487815,3552.7839446487806,3796.8695066487808,4022.648717648779,4231.4948516487802,4265.8399316487785,4265.842577648782,4265.8372856487804,4265.8439006487806,4265.8359626487781,4265.8439006487788,4265.8425776487784,4265.8359626487745,4265.8452236487756,4265.8346396487741,4265.8491926487723,4265.8465466487714,5536.5496796487678,6807.2647196487651,6807.2647196487651,1665.0013171503037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":96597.749755423487},"     End Excess Deferred",{"$f":"+E487-E488","v":93902.517211774699},{"$f":"+F487-F488","v":90898.882784125919},87609.975158477144,84057.191213828366,80260.321707179581,76237.672989530809,72006.178137882031,67740.338206233253,63474.495628584467,59208.658342935683,54942.814442286901,50676.978479638121,46411.134578989338,42145.29200134056,37879.456038691787,33613.610815043008,29347.776175394232,25081.926982745459,20816.080436096687,15279.530756447919,8472.2660367991539,1665.0013171503888,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,{"$f":"+BR487-BR488","v":8.503775461576879E-11},8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11,8.503775461576879E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":96597.749755423429},{"$f":"+E479-E480","v":2695.2325436487818},{"$f":"+F479-F480","v":3003.6344276487825},{"$f":"+G479-G480","v":3288.9076256487815},3552.7839446487806,3796.8695066487808,4022.648717648779,4231.4948516487802,4265.8399316487785,4265.842577648782,4265.8372856487804,4265.8439006487806,4265.8359626487781,4265.8439006487788,4265.8425776487784,4265.8359626487745,4265.8452236487756,4265.8346396487741,4265.8491926487723,4265.8465466487714,5536.5496796487678,6807.2647196487651,6807.2647196487651,1665.0013171503037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":297485.39814784023},{"$f":"SUM(E493:CI493)","v":297485.39814784017},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":12954.639656640544},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":13613.823083640553},14517.913780127195,16079.109118936067,17005.453982864132,17935.434341864129,17969.612037291092,17494.976207815627,16529.376364684773,15795.763965757151,15175.945386542977,13745.062802202017,12408.144109514835,12046.887523275193,11567.503414153922,11246.593056604326,10929.812146864513,10692.325280708837,10273.069615407108,10737.119384660051,10294.566851486097,6807.2647196487651,1665.0013171503037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":12954.639656640549},{"$f":"SUM(F498:F518)","v":13613.823083640549},14517.913780127194,16079.109118936063,17005.453982864135,17935.434341864129,17969.612037291092,17494.976207815631,16529.376364684773,15795.763965757149,15175.945386542979,13745.062802202017,12408.144109514833,12046.887523275193,11567.503414153922,11246.593056604324,10929.812146864511,10692.325280708839,10273.069615407108,10737.119384660051,10294.566851486097,6807.2647196487651,1665.0013171503037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":288.64236677214831},{"$f":"+F224","v":288.64368977214826},113.18093925879339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":748.98652700426828},{"$f":"+F243","v":748.98652700426828},748.98652700426783,681.12527307193318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":131.94901428321515},{"$f":"+F262","v":131.94636828321529},622.31764128321515,1062.6874522832152,1062.6874522832156,1062.6874522832152,116.46658171017671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":228.54389918362074},{"$f":"+F281","v":228.54654518362082},228.54257618362107,1014.9734661836212,1777.8258501836217,1777.8258501836208,1777.8258501836208,807.45158241833337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":116.37681964014945},{"$f":"+F300","v":116.38078864014935},116.38475764014942,116.37681964014945,526.84286164014918,937.30361164014903,937.30361164014903,937.30361164014948,748.68269192762318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":408.11003535574275},{"$f":"+F319","v":408.11003535574253},408.11003535574253,408.11135835574271,408.10871235574257,583.61789235574247,726.06794835574215,726.06794835574215,726.06794835574215,726.06794835574215,104.07832614156953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":1456.3722462962478},{"$f":"+F338","v":1456.3775382962485},1456.3788612962485,1456.3788612962485,1456.3788612962494,1456.3775382962485,2068.1446452962487,2591.0379042962504,2591.0379042962495,2591.0379042962495,2591.0379042962495,1264.2402610968606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":348.49964682996369},{"$f":"+F357","v":348.50493882996352},348.50096982996342,348.50626182996325,348.50626182996325,348.49700082996333,348.51155382996342,403.47823482996353,433.94560182996372,433.94560182996395,433.94560182996372,433.94560182996349,361.26452423964065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":758.8702468308561},{"$f":"+F376","v":758.8702468308561},758.87024683085565,758.87024683085565,758.87024683085565,758.87024683085565,758.87024683085519,758.87024683085519,758.87024683085519,758.87024683085519,758.87024683085565,758.87024683085565,758.87024683085565,758.87024683085565,134.3914047095858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":773.17800613914619},{"$f":"+F395","v":805.21180513914692},815.19119413914655,815.19251713914673,815.18987113914682,815.19251713914673,815.18987113914636,815.18987113914682,815.19119413914655,830.26942513914696,832.42591513914704,832.42326913914644,832.42591513914704,832.42723813914608,977.53784713914615,638.72704129913404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":698.71175259635197},{"$f":"+F414","v":732.92982459635186},763.68163659635161,772.95851259635151,772.95851259635106,772.95851259635106,772.95851259635106,772.95983559635124,772.95983559635124,772.95851259635106,772.96115859635165,772.9598355963517,772.9598355963517,772.9598355963517,772.95851259635197,925.22919759635238,1000.4900721556726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":1050.6605320125634},{"$f":"+F433","v":1109.3289670125637},1163.6010730125645,1212.6446830125642,1226.6631910125648,1226.6631910125648,1226.6618680125648,1226.6631910125648,1226.6605450125653,1226.6605450125653,1226.6631910125652,1226.6631910125657,1226.6645140125656,1226.6645140125656,1226.6645140125661,1226.6698060125668,1473.3577090125677,1832.9252950125683,386.4593547108384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":1294.55459581269},{"$f":"+F452","v":1376.4906318126896},1452.2826558126894,1522.38974881269,1584.5456118126899,1597.4289858126904,1597.4303088126899,1597.4289858126904,1597.4303088126899,1597.4303088126908,1597.4289858126913,1597.4303088126908,1597.4303088126908,1597.4316318126912,1597.4303088126917,1597.4303088126917,1597.4316318126921,2000.8606368126921,2387.0469828126925,1325.8277217764776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":1955.9514242348009},{"$f":"+F471","v":2099.8607492348024},2232.9770402348031,2356.109973234803,2470.0070432348029,2575.3628252348035,2592.6861872348036,2592.684864234805,2592.6875102348049,2592.6861872348045,2592.6901562348048,2592.6941252348042,2592.6848642348032,2592.6914792348043,2592.684864234805,2592.6914792348043,2592.6980942348055,2592.6901562348057,3233.7167312348056,3874.741983234806,3487.3021318373321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":2695.2325436487818},{"$f":"+F490","v":3003.6344276487825},3288.9076256487815,3552.7839446487806,3796.8695066487808,4022.648717648779,4231.4948516487802,4265.8399316487785,4265.842577648782,4265.8372856487804,4265.8439006487806,4265.8359626487781,4265.8439006487788,4265.8425776487784,4265.8359626487745,4265.8452236487756,4265.8346396487741,4265.8491926487723,4265.8465466487714,5536.5496796487678,6807.2647196487651,6807.2647196487651,1665.0013171503037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3821","index":27,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"383","index":28,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":81102.515571000054}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":81102.515570999938},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":1.1641532182693481E-10},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":81102.515570999909}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1641336.7399999998},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":868090.13999999978},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.3000000000000002E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":364494.42},{"$f":"IFERROR(+B11/$B$32,0)","v":0.23323354965153731},{"$f":"+C11*$D$8","v":382814.79404368234},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":12632.888203441518},{"$f":"+F11*E11","v":265290.65227227187},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":117524.14177141048},{"$f":"+$E$8*J11","v":108004.42739858363},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0.12441614346476007}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":60846.8},{"$f":"IFERROR(+B12/$B$32,0)","v":3.8934793978292345E-2},{"$f":"+C12*$D$8","v":63905.107820901976},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":2108.8685580897654},{"$f":"+F12*E12","v":42177.371161795309},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":21727.736659106668},{"$f":"+$E$8*J12","v":19967.742126536406},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":2.3001922503734937E-2}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":40658.980000000003},2.6016964074815914E-2,42702.598999255461,{"$f":"2018-A13","v":19},1409.1857669754302,26774.529572533174,15928.069426722286,14637.860715835632,1.6862143735252695E-2]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":85274.69},5.4565769879644392E-2,89560.802849845699,18,2955.5064940449083,53199.11689280835,36361.685957037349,33416.309294779247,3.8494054655175851E-2]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":42711.880000000005},2.7330578571519708E-2,44858.682734892005,17,1480.3365302514362,25165.721014274415,19692.96172061759,18097.788440391196,2.0847821679429744E-2]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":29862.61},1.9108557360520074E-2,31363.577244219017,16,1034.9980490592277,16559.968784947643,14803.608459271374,13604.483563779397,1.5671740683265219E-2]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":33383.53},2.1361531959250803E-2,35061.467227402522,15,1157.0284185042833,17355.426277564249,17706.040949838272,16271.812628955182,1.8744381348410645E-2]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":64361.549999999996},4.1183820502862296E-2,67596.517684913153,14,2230.685083602134,31229.591170429878,36366.926514483275,33421.125355527831,3.8499602536123542E-2]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":53047.79},3.3944345054361391E-2,55714.100652960638,13,1838.5653215477012,23901.349180120116,31812.751472840522,29235.848524472502,3.3678355711392494E-2]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":80185.899999999994},5.1309542925247538E-2,84216.237915815844,12,2779.1358512219231,33349.630214663077,50866.607701152767,46746.300425295623,5.3849592653241789E-2]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":70154.22},4.4890447852767877E-2,73680.341335802019,11,2431.4512640814669,26745.963904896136,46934.377430905879,43132.589469095241,4.9686763484141465E-2]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":46918.679999999993},3.0022435683280387E-2,49276.926711255095,10,1626.1385814714183,16261.385814714184,33015.540896540915,30341.209355275314,3.495168065758162E-2]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":175475.08},0.11228340829960436,184294.88333456154,9,6081.7311500405312,54735.580350364784,129559.30298419675,119064.71404134754,0.13715708606176263]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":26310.670000000002},1.6835733610984262E-2,27633.108120561334,8,911.89256797852408,7295.1405438281927,20337.967576733143,18690.547401303178,2.1530652797534577E-2]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":70433.08},4.5068885447658427E-2,73973.217516093107,7,2441.1161780310726,17087.813246217509,56885.404269875595,52277.561213379973,6.0221351222097728E-2]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":24144.33},1.5449530859369814E-2,25357.882615247447,6,836.81012630316582,5020.8607578189949,20337.021857428452,18689.678287345458,2.1529651618143551E-2]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":51902.36},3.3211404602824825E-2,54511.098561621482,5,1798.8662525335089,8994.3312626675452,45516.767298953935,41829.808880629411,4.818602003776868E-2]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":99254.959999999992},6.3511498039726777E-2,104243.75514504152,4,3440.0439197863702,13760.175679145481,90483.579465896037,83154.210206414617,9.5789833768201355E-2]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":72144.89},4.616424247021312E-2,75771.067240629141,3,2500.4452189407616,7501.3356568222844,68269.731583806861,62739.732936792716,7.2273292882686968E-2]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":53583.479999999996},3.4287123635753203E-2,56276.715732284101,2,1857.1316191653755,3714.2632383307509,52562.452493953351,48304.778054169088,5.5644887354865127E-2]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":17637.360000000004},1.1285835539765024E-2,18523.856513014063,1,611.28726492946407,611.28726492946407,17912.569248084597,16461.611680090431,1.8963021144429121E-2]
["Total",{"$f":"SUM(B11:B31)","v":1562787.2600000002},null,{"$f":"SUM(D11:D31)","v":1641336.7399999993},null,{"$f":"SUM(F11:F31)","v":54164.112419999983},{"$f":"SUM(G11:G31)","v":696731.49426114338},{"$f":"SUM(H11:H31)","v":944605.24573885626},{"$f":"SUM(I11:I31)","v":868090.13999999943}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":108004.42739858363},null,{"$f":"+$F11","v":12632.888203441518},{"$f":"+$F11","v":12632.888203441518},12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,{"$f":"+$F11","v":12632.888203441518},12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518,12632.888203441518]
[1998,null,{"$f":"+I12","v":19967.742126536406},null,{"$f":"+$F12","v":2108.8685580897654},2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654,2108.8685580897654]
[1999,null,14637.860715835632,null,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302,1409.1857669754302]
[{"$f":"A40+1","v":2000},null,33416.309294779247,null,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083,2955.5064940449083]
[{"$f":"A41+1","v":2001},null,18097.788440391196,null,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362,1480.3365302514362]
[2002,null,13604.483563779397,null,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,{"$f":"+$F16","v":1034.9980490592277},1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277,1034.9980490592277]
[2003,null,16271.812628955182,null,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,{"$f":"+$F17","v":1157.0284185042833},1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833,1157.0284185042833]
[2004,null,33421.125355527831,null,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,{"$f":"+$F18","v":2230.685083602134},2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134,2230.685083602134]
[2005,null,29235.848524472502,null,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012,1838.5653215477012]
[2006,null,46746.300425295623,null,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231,2779.1358512219231]
[2007,null,43132.589469095241,null,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669,2431.4512640814669]
[2008,null,30341.209355275314,{"$f":"+$F22","v":1626.1385814714183},1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,{"$f":"+$F22","v":1626.1385814714183},1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183,1626.1385814714183]
[2009,null,119064.71404134754,null,{"$f":"+K23","v":0},{"$f":"+L23","v":0},{"$f":"+M23","v":0},{"$f":"+N23","v":0},{"$f":"+O23","v":0},{"$f":"+P23","v":0},{"$f":"+Q23","v":0},{"$f":"+R23","v":0},{"$f":"+S23","v":0},{"$f":"+T23","v":0},{"$f":"+U23","v":0},{"$f":"+V23","v":0},{"$f":"+W23","v":0},{"$f":"+X23","v":0},{"$f":"+Y23","v":0},{"$f":"+Z23","v":0},{"$f":"+AA23","v":0},{"$f":"+AB23","v":0},{"$f":"+AC23","v":0},{"$f":"+AD23","v":0},{"$f":"+AE23","v":0},{"$f":"+AF23","v":0},{"$f":"+AG23","v":0},{"$f":"+AH23","v":0},{"$f":"+AI23","v":0},{"$f":"+AJ23","v":0},{"$f":"+AK23","v":0},{"$f":"+AL23","v":0},{"$f":"+AM23","v":0},{"$f":"+AN23","v":0},{"$f":"+AO23","v":0},{"$f":"+AP23","v":0},{"$f":"+AQ23","v":0},{"$f":"+AR23","v":0},{"$f":"+AS23","v":0},{"$f":"+AT23","v":0},{"$f":"+AU23","v":0},{"$f":"+AV23","v":0},{"$f":"+AW23","v":0},{"$f":"+AX23","v":0},{"$f":"+AY23","v":0},{"$f":"+AZ23","v":0},{"$f":"+BA23","v":0},{"$f":"+BB23","v":0},{"$f":"+BC23","v":0},{"$f":"+BD23","v":0},{"$f":"+BE23","v":0},6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312,6081.7311500405312]
[2010,null,18690.547401303178,null,{"$f":"+K24","v":0},{"$f":"+L24","v":0},{"$f":"+M24","v":0},{"$f":"+N24","v":0},{"$f":"+O24","v":0},{"$f":"+P24","v":0},{"$f":"+Q24","v":0},{"$f":"+R24","v":0},{"$f":"+S24","v":0},{"$f":"+T24","v":0},{"$f":"+U24","v":0},{"$f":"+V24","v":0},{"$f":"+W24","v":0},{"$f":"+X24","v":0},{"$f":"+Y24","v":0},{"$f":"+Z24","v":0},{"$f":"+AA24","v":0},{"$f":"+AB24","v":0},{"$f":"+AC24","v":0},{"$f":"+AD24","v":0},{"$f":"+AE24","v":0},{"$f":"+AF24","v":0},{"$f":"+AG24","v":0},{"$f":"+AH24","v":0},{"$f":"+AI24","v":0},{"$f":"+AJ24","v":0},{"$f":"+AK24","v":0},{"$f":"+AL24","v":0},{"$f":"+AM24","v":0},{"$f":"+AN24","v":0},{"$f":"+AO24","v":0},{"$f":"+AP24","v":0},{"$f":"+AQ24","v":0},{"$f":"+AR24","v":0},{"$f":"+AS24","v":0},{"$f":"+AT24","v":0},{"$f":"+AU24","v":0},{"$f":"+AV24","v":0},{"$f":"+AW24","v":0},{"$f":"+AX24","v":0},{"$f":"+AY24","v":0},{"$f":"+AZ24","v":0},{"$f":"+BA24","v":0},{"$f":"+BB24","v":0},{"$f":"+BC24","v":0},{"$f":"+BD24","v":0},{"$f":"+BE24","v":0},911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408,911.89256797852408]
[{"$f":"A51+1","v":2011},null,52277.561213379973,null,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,{"$f":"+$F25","v":2441.1161780310726},2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,{"$f":"+$F25","v":2441.1161780310726},2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726,2441.1161780310726]
[2012,null,18689.678287345458,null,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,{"$f":"+$F26","v":836.81012630316582},836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,{"$f":"+$F26","v":836.81012630316582},836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582,836.81012630316582]
[2013,null,41829.808880629411,null,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089,1798.8662525335089]
[2014,null,83154.210206414617,null,{"$f":"+$F28","v":3440.0439197863702},3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702,3440.0439197863702]
[2015,null,62739.732936792716,null,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616,2500.4452189407616]
[2016,null,48304.778054169088,null,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755,1857.1316191653755]
[2017,null,16461.611680090431,null,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407,611.28726492946407]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":868090.13999999943},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":47170.488701980925},47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,47170.488701980925,54164.112419999983,54164.112419999983,54164.112419999983,54164.112419999983,54164.112419999983,54164.112419999983,54164.112419999983,54164.112419999983,54164.112419999983,54164.112419999983,54164.112419999983,54164.112419999983,54164.112419999983,54164.112419999983,54164.112419999983,54164.112419999983,54164.112419999983,{"$f":"SUM(BQ38:BQ58)","v":54164.112419999983},54164.112419999983,54164.112419999983,54164.112419999983,54164.112419999983,54164.112419999983,54164.112419999983,54164.112419999983,54164.112419999983,54164.112419999983,54164.112419999983,54164.112419999983,54164.112419999983,54164.112419999983,54164.112419999983,54164.112419999983,54164.112419999983,54164.112419999983,54164.112419999983]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1703.1099999999988},{"$f":"C67-SUM(E67:AY67)","v":1703.1099999999988},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1357.4300000000003},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1357.43},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2840.1200000000008},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1813.29},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1026.83},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":10626.720000000001},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3802.37},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3802.67},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3021.68},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":6211.7300000000023},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1731.94},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1731.94},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1731.95},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1015.9},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4366.3900000000012},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":932.28},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":932.28},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":932.28},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":932.29},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":637.26},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4095.869999999999},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":744.7},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":744.71},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":744.7},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":744.7},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":744.71},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":372.35},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":8988.6999999999989},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1435.16},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1435.13},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1435.16},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1435.13},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1435.15},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1435.14},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":377.83},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":8922.64},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3132.41},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3132.43},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2657.8},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":16185.959999999997},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4734.8900000000003},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4734.8999999999996},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4734.88},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1981.29},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":18641.390000000003},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4142.5600000000004},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4142.5200000000004},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4142.51},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4142.5600000000004},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2071.2399999999998},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7820.68},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1385.25},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1385.25},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1385.23},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1385.26},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1385.22},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":894.47},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":32667.599999999999},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5180.8},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5180.8100000000004},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5180.82},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5180.82},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5180.8100000000004},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5180.83},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1582.71},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4657.12},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":646.26},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":646.25},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":646.26},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":646.25},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":646.25},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":646.26},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":646.25},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":133.34},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7831.4},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":587.36},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":544.15},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":538.6},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":538.6},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":538.61},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":538.59},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":538.61},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":538.6},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":538.6},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":538.61},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":538.59},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":538.62},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":538.58000000000004},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":538.59},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":236.69},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":18352.21},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1376.41},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1273.18},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1185.6400000000001},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1157.0899999999999},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1157.0899999999999},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1157.0999999999999},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1157.06},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1157.0899999999999},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1157.06},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1157.0899999999999},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1157.07},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1157.07},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1157.08},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1157.06},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1157.08},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":632.04},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":37975.69},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2848.2},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2634.57},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2436.98},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2263.67},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2213.13},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2213.12},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2213.12},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2213.13},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2213.12},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2213.14},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2213.12},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2213.14},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2213.13},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2213.13},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2213.13},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2213.15},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1234.71},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":29986.22},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2248.98},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2080.29},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1924.27},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1779.96},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1648.39},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1608.83},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1608.83},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1608.82},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1608.83},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1608.84},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1608.82},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1608.84},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1608.83},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1608.84},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1608.83},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1608.84},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1608.83},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":998.35},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":23852.969999999994},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1789},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1654.81},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1530.7},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1415.9},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1309.69},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1211.5},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1195.32},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1195.3399999999999},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1195.31},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1195.3399999999999},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1195.3},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1195.28},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1195.32},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1195.3},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1195.32},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1195.3},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1195.27},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1195.32},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":597.65},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7986.420000000001},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":598.97},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":554.05999999999995},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":512.51},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":474.07},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":438.51},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":405.62},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":375.21},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":370.2},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":370.19},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":370.22},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":370.19},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":370.21},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":370.18},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":370.19},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":370.21},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":370.19},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":370.21},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":370.19},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":370.18},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":185.11},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":255070.37000000002},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":40488.26},{"$f":"SUM(F67:F88)","v":37636.78},{"$f":"SUM(G67:G88)","v":34741.969999999994},25093.489999999998,19406.059999999998,15663.810000000001,9694.9399999999987,7216.5199999999995,7083.11,7083.24,7083.0899999999992,7083.16,7083.12,7083.11,6781.2599999999993,6019.5199999999995,4409.0199999999995,2563.86,967.82999999999993,185.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":106301.31739858363},"     Begin Cumulative Difference",{"$f":"+$C94","v":106301.31739858363},{"$f":"+E96","v":93668.429195142118},{"$f":"+F96","v":81035.540991700604},68402.652788259089,55769.764584817574,43136.87638137606,30503.988177934541,17871.099974493023,5238.2117710515049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":-12632.888203441518},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":-12632.888203441518},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":-12632.888203441518},-12632.888203441518,-12632.888203441518,-12632.888203441518,-12632.888203441518,-12632.888203441518,-12632.888203441518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":93668.429195142118},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":81035.540991700604},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":68402.652788259089},55769.764584817574,43136.87638137606,30503.988177934541,17871.099974493023,5238.2117710515049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":-12632.888203441518},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":-12632.888203441518},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":-12632.888203441518},-12632.888203441518,-12632.888203441518,-12632.888203441518,-12632.888203441518,-12632.888203441518,-5238.2117710515049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0.38574999999999998},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0.38574999999999998},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":-3201.805515162253},{"$f":"IF(F94=0,0,F97*$C99)","v":-3201.805515162253},{"$f":"IF(G94=0,0,G97*$C99)","v":-3201.805515162253},-3201.805515162253,-3201.805515162253,-3201.805515162253,-3201.805515162253,-3201.805515162253,-1327.624773373004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":-4873.1366244775654},{"$f":"+F97*F98","v":-4873.1366244775654},{"$f":"+G97*G98","v":-4873.1366244775654},-4873.1366244775654,-4873.1366244775654,-4873.1366244775654,-4873.1366244775654,-4873.1366244775654,-2020.6401906831179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":41005.733186503632},"     Begin Cumulative DFIT",{"$f":"+C101","v":41005.733186503632},{"$f":"+E102","v":36132.596562026069},{"$f":"+F102","v":31259.459937548505},26386.323313070941,21513.186688593378,16640.050064115814,11766.913439638249,6893.7768151606833,2020.6401906831179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":36132.596562026069},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":31259.459937548505},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":26386.323313070941},21513.186688593378,16640.050064115814,11766.913439638249,6893.7768151606833,2020.6401906831179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0.38574999999999998},{"$f":"IF(F94=0,0,+F101/F94)","v":0.38574999999999998},{"$f":"IF(G94=0,0,+G101/G94)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0.38574999999999998},{"$f":"IF(F96=0,0,+F102/F96)","v":0.38574999999999998},{"$f":"IF(G96=0,0,+G102/G96)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":41005.733186503632},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":36132.596562026069},{"$f":"+E105+F100","v":31259.459937548505},{"$f":"+F105+G100","v":26386.323313070941},21513.186688593378,16640.050064115814,11766.913439638249,6893.7768151606833,2020.6401906831179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":26942.068894671022},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":23740.263379508768},{"$f":"IF(F99<>0,+E106+F99,0)","v":20538.457864346514},{"$f":"IF(G99<>0,+F106+G99,0)","v":17336.65234918426},14134.846834022006,10933.041318859752,7731.2358036974993,4529.4302885352463,1327.6247733729933,-1.0686562745831907E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":14063.664291832611},{"$f":"+E109","v":12392.333182517297},{"$f":"+F109","v":10721.002073201984},9049.6709638866705,7378.339854571358,5707.0087452560456,4035.6776359407331,2364.3465266254207,693.01541731010821,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,{"$f":"+BR109","v":-5.6843418860808015E-12},-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":1671.3311093153125},{"$f":"+F99-F100","v":1671.3311093153125},1671.3311093153125,1671.3311093153125,1671.3311093153125,1671.3311093153125,1671.3311093153125,1671.3311093153125,693.01541731011389,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":14063.664291832611},"     End Excess Deferred",{"$f":"+E107-E108","v":12392.333182517297},{"$f":"+F107-F108","v":10721.002073201984},9049.6709638866705,7378.339854571358,5707.0087452560456,4035.6776359407331,2364.3465266254207,693.01541731010821,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,{"$f":"+BR107-BR108","v":-5.6843418860808015E-12},-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":14063.664291832618},{"$f":"+E99-E100","v":1671.3311093153125},{"$f":"+F99-F100","v":1671.3311093153125},{"$f":"+G99-G100","v":1671.3311093153125},1671.3311093153125,1671.3311093153125,1671.3311093153125,1671.3311093153125,1671.3311093153125,693.01541731011389,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":18610.312126536406},"     Begin Cumulative Difference",{"$f":"+$C113","v":18610.312126536406},{"$f":"+E115","v":17858.873568446641},{"$f":"+F115","v":15750.005010356876},13641.13645226711,11532.267894177345,9423.3993360875793,7314.5307779978139,5205.6622199080484,3096.793661818283,987.92510372851757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":-751.43855808976537},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":-2108.8685580897654},-2108.8685580897654,-2108.8685580897654,-2108.8685580897654,-2108.8685580897654,-2108.8685580897654,-2108.8685580897654,-2108.8685580897654,-2108.8685580897654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":17858.873568446641},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":15750.005010356876},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":13641.13645226711},11532.267894177345,9423.3993360875793,7314.5307779978139,5205.6622199080484,3096.793661818283,987.92510372851757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":-751.43855808976537},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":-2108.8685580897654},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":-2108.8685580897654},-2108.8685580897654,-2108.8685580897654,-2108.8685580897654,-2108.8685580897654,-2108.8685580897654,-2108.8685580897654,-987.92510372851757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0.38574999999999998},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0.38574999999999993},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":-190.45210254785104},{"$f":"IF(F113=0,0,F116*$C118)","v":-534.49273604785105},{"$f":"IF(G113=0,0,G116*$C118)","v":-534.49273604785105},-534.49273604785105,-534.49273604785105,-534.49273604785105,-534.49273604785105,-534.49273604785105,-534.49273604785105,-250.3896175399928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":-289.86742378312698},{"$f":"+F116*F117","v":-813.49604628312682},{"$f":"+G116*G117","v":-813.49604628312682},-813.49604628312682,-813.49604628312682,-813.49604628312682,-813.49604628312693,-813.49604628312693,-813.49604628312704,-381.09210876327575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":7178.9279028114179},"     Begin Cumulative DFIT",{"$f":"+C120","v":7178.9279028114179},{"$f":"+E121","v":6889.0604790282905},{"$f":"+F121","v":6075.5644327451637},5262.0683864620369,4448.5723401789101,3635.0762938957832,2821.5802476126564,2008.0842013295296,1194.5881550464028,381.09210876327575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":6889.0604790282905},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":6075.5644327451637},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":5262.0683864620369},4448.5723401789101,3635.0762938957832,2821.5802476126564,2008.0842013295296,1194.5881550464028,381.09210876327575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0.38574999999999998},{"$f":"IF(F113=0,0,+F120/F113)","v":0.38574999999999993},{"$f":"IF(G113=0,0,+G120/G113)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0.38574999999999993},{"$f":"IF(F115=0,0,+F121/F115)","v":0.38574999999999993},{"$f":"IF(G115=0,0,+G121/G115)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":7178.9279028114179},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":6889.0604790282905},{"$f":"+E124+F119","v":6075.5644327451637},{"$f":"+F124+G119","v":5262.0683864620369},4448.5723401789101,3635.0762938957832,2821.5802476126564,2008.0842013295296,1194.5881550464028,381.09210876327575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":4716.7836084706523},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":4526.3315059228016},{"$f":"IF(F118<>0,+E125+F118,0)","v":3991.8387698749507},{"$f":"IF(G118<>0,+F125+G118,0)","v":3457.3460338270997},2922.8532977792488,2388.3605617313979,1853.8678256835469,1319.375089635696,784.88235358784493,250.38961753999388,1.0800249583553523E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":99.41532123527594},{"$f":"+F118-F119","v":279.00331023527576},279.00331023527576,279.00331023527576,279.00331023527576,279.00331023527576,279.00331023527588,279.00331023527588,279.00331023527599,130.70249122328295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":2462.1442943407651},{"$f":"+E118-E119","v":99.41532123527594},{"$f":"+F118-F119","v":279.00331023527576},{"$f":"+G118-G119","v":279.00331023527576},279.00331023527576,279.00331023527576,279.00331023527576,279.00331023527588,279.00331023527588,279.00331023527599,130.70249122328295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":11797.740715835631},"     Begin Cumulative Difference",{"$f":"+$C132","v":11797.740715835631},{"$f":"+E134","v":12201.8449488602},{"$f":"+F134","v":11819.48918188477},10410.30341490934,9001.1176479339101,7591.9318809584802,6182.7461139830502,4773.5603470076203,3364.3745800321904,1955.1888130567602,546.00304608133001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0.25345000000000001},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0.38136845030376776},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0.38136845030376776},0.38136845030376776,0.3813684503037677,0.3813684503037677,0.38136845030376765,0.38136845030376765,0.38136845030376765,0.38136845030376765,0.38136845030376759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":4550.978481133594},"     Begin Cumulative DFIT",{"$f":"+C139","v":4550.978481133594},{"$f":"+E140","v":4653.3986989936711},{"$f":"+F140","v":4507.5802726775428},3970.1612805359964,3432.74228839445,2895.3232962529037,2357.9043041113573,1820.4853119698114,1283.0663198282655,745.64732768671945,208.22833554517342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0.38136845030376776},{"$f":"IF(F134=0,0,+F140/F134)","v":0.38136845030376776},{"$f":"IF(G134=0,0,+G140/G134)","v":0.38136845030376776},0.3813684503037677,0.3813684503037677,0.38136845030376765,0.38136845030376765,0.38136845030376765,0.38136845030376765,0.38136845030376759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":4550.978481133594},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":4653.3986989936711},{"$f":"+E143+F138","v":4507.5802726775428},{"$f":"+F143+G138","v":3970.1612805359964},3432.74228839445,2895.3232962529037,2357.9043041113573,1820.4853119698114,1283.0663198282655,745.64732768671945,208.22833554517342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":48.910357176205579},180.26085950162337,180.26085950162337,180.26085950162337,180.26085950162337,180.26085950162326,180.26085950162326,180.26085950162326,180.26085950162326,69.843863515860335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":846.86350595509157},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":847.16350595509175},66.173505955091514,-2955.5064940449083,-2955.5064940449083,-2955.5064940449083,-2955.5064940449083,-2955.5064940449083,-2955.5064940449083,-2955.5064940449083,-2955.5064940449083,-2955.5064940449083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0.25345000000000001},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0.25345000000000001},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0.25345000000000001},0.37626419461059363,0.37626419461059363,0.37626419461059363,0.37626419461059363,0.37626419461059363,0.37626419461059363,0.37626419461059357,0.37626419461059357,0.37626419461059357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":9005.7216260454115},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":9220.4352166297303},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":9237.2068917140477},8125.1556210658609,7013.1043504176741,5901.0530797694873,4789.0018091213005,3676.9505384731137,2564.8992678249269,1452.8479971767404,340.79672652855379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":8791.0840704610928},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":9005.7216260454115},{"$f":"+E162+F157","v":9220.4352166297303},{"$f":"+F162+G157","v":9237.2068917140477},8125.1556210658609,7013.1043504176741,5901.0530797694873,4789.0018091213005,3676.9505384731137,2564.8992678249269,1452.8479971767404,340.79672652855379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,362.97814973250456,362.97814973250456,362.97814973250456,362.97814973250456,362.97814973250456,362.97814973250456,362.97814973250456,362.97814973250456,111.23746583925589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":3015.0626636992929},"     End Excess Deferred",{"$f":"+E164-E165","v":3015.0626636992929},{"$f":"+F164-F165","v":3015.0626636992929},3015.0626636992929,2652.0845139667881,2289.1063642342833,1926.1282145017788,1563.1500647692742,1200.1719150367696,837.19376530426507,474.21561557176051,111.23746583925595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":251.60346974856384},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":251.60346974856384},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":251.61346974856383},-464.43653025143624,-1480.3365302514362,-1480.3365302514362,-1480.3365302514362,-1480.3365302514362,-1480.3365302514362,-1480.3365302514362,-1480.3365302514362,-1480.3365302514362,-333.75007737395799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":63.76889940777351},{"$f":"+F173*F174","v":63.76889940777351},{"$f":"+G173*G174","v":63.771433907773506},{"$f":"+H173*H174","v":-175.48735040540626},-559.34518170118406,-559.34518170118395,-559.34518170118395,-559.34518170118395,-559.34518170118395,-559.34518170118395,-559.34518170118395,-559.34518170118383,-126.10747208934492,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0.38574999999999998},{"$f":"IF(F170=0,0,+F177/F170)","v":0.38300753285153488},{"$f":"IF(G170=0,0,+G177/G170)","v":0.38037645475303639},0.37785001604073021,0.37785001604073021,0.37785001604073015,0.3778500160407301,0.3778500160407301,0.37785001604073015,0.3778500160407301,0.3778500160407301,0.37785001604073004,0.37785001604073004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":4585.0470433809023},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":4648.8159427886758},{"$f":"+E181+F176","v":4712.5848421964492},{"$f":"+F181+G176","v":4776.3562761042231},4600.8689256988164,4041.5237439976322,3482.178562296448,2922.8333805952643,2363.4881988940806,1804.1430171928967,1244.7978354917127,685.45265379052876,126.10747208934492,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":1572.5255316637545},"     End Excess Deferred",{"$f":"+E183-E184","v":1572.5255316637545},{"$f":"+F183-F184","v":1572.5255316637545},1572.5255316637545,1514.7496198505746,1330.5957317416171,1146.4418436326596,962.28795552370218,778.13406741474478,593.98017930578737,409.82629119682997,225.67240308787257,41.518514978915277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":1572.5255316637542},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},57.775911813179746,184.15388810895752,184.1538881089574,184.1538881089574,184.1538881089574,184.1538881089574,184.1538881089574,184.1538881089574,184.15388810895729,41.518514978915263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":9238.0935637793955},"     Begin Cumulative Difference",{"$f":"+$C189","v":9238.0935637793955},{"$f":"+E191","v":9135.3755147201682},{"$f":"+F191","v":9032.6574656609409},8929.9394166017137,8827.2313675424866,8429.4933184832589,7394.495269424031,6359.4972203648031,5324.4991713055751,4289.5011222463472,3254.5030731871193,2219.5050241278914,1184.5069750686637,149.50892600943598,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":-102.71804905922772},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":-102.71804905922772},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":-102.71804905922772},-102.70804905922773,-397.73804905922771,-1034.9980490592277,-1034.9980490592277,-1034.9980490592277,-1034.9980490592277,-1034.9980490592277,-1034.9980490592277,-1034.9980490592277,-1034.9980490592277,-149.50892600943598,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":3563.5945922279016},"     Begin Cumulative DFIT",{"$f":"+C196","v":3563.5945922279016},{"$f":"+E197","v":3523.9711048033046},{"$f":"+F197","v":3484.3476173787076},3444.7241299541106,3405.1045000295135,3251.6770476049164,2852.4265501803193,2453.1760527557221,2053.925555331125,1654.6750579065281,1255.4245604819312,856.17406305733402,456.92356563273694,57.67306820813991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0.38574999999999998},{"$f":"IF(F191=0,0,+F197/F191)","v":0.38574999999999998},{"$f":"IF(G191=0,0,+G197/G191)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":1222.1997784880136},{"$f":"+E204","v":1208.6101805974779},{"$f":"+F204","v":1195.0205827069422},1181.4309848164064,1167.8427099258706,1115.2219660353348,978.2917241447991,841.36148225426336,704.43124036372762,567.50099847319188,430.57075658265614,293.64051469212035,156.71027280158455,19.780030911048812,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,{"$f":"+BR204","v":4.5474735088646412E-13},4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":12175.942628955183},"     Begin Cumulative Difference",{"$f":"+$C208","v":12175.942628955183},{"$f":"+E210","v":11763.6142104509},{"$f":"+F210","v":11351.295791946617},10938.967373442334,10526.638954938051,10114.320536433768,9329.6421179294848,8172.613699425201,7015.5852809209173,5858.5568624166335,4701.5284439123498,3544.5000254080664,2387.4716069037831,1230.4431883994998,73.414769895216523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":-412.32841850428326},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":-412.31841850428327},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":-412.32841850428326},-412.32841850428326,-412.31841850428327,-784.67841850428329,-1157.0284185042833,-1157.0284185042833,-1157.0284185042833,-1157.0284185042833,-1157.0284185042833,-1157.0284185042833,-1157.0284185042833,-1157.0284185042833,-1157.0284185042833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0.38574999999999998},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0.38574999999999993},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":4696.8698691194613},"     Begin Cumulative DFIT",{"$f":"+C215","v":4696.8698691194613},{"$f":"+E216","v":4537.8141816814341},{"$f":"+F216","v":4378.7623517434067},4219.7066643053795,4060.6509768673523,3901.5991469293249,3598.909446991298,3152.5857345532709,2706.2620221152438,2259.9383096772167,1813.6145972391894,1367.2908848011621,920.96717236313452,474.64345992510715,28.319747487079781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":4696.8698691194613},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":4537.8141816814341},{"$f":"+E219+F214","v":4378.7623517434067},{"$f":"+F219+G214","v":4219.7066643053795},4060.6509768673523,3901.5991469293249,3598.909446991298,3152.5857345532709,2706.2620221152438,2259.9383096772167,1813.6145972391894,1367.2908848011621,920.96717236313452,474.64345992510715,28.319747487079781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":54.55104976811667},{"$f":"+F213-F214","v":54.549726768116656},54.551049768116641,54.551049768116641,54.549726768116656,103.81295476811655,153.0748597681166,153.0748597681166,153.07485976811665,153.07485976811671,153.07485976811677,153.07485976811688,153.07485976811677,153.07485976811677,9.7127740571371532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":23636.900271925701},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":22841.345188323568},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":22045.820104721435},21250.265021119303,20454.729937517168,19659.184853915034,17806.329770312899,15575.644686710766,13344.959603108633,11114.2745195065,8883.5894359043668,6652.9043523022328,4422.2192687000988,2191.5341850979648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":-201.62583243896086},{"$f":"IF(F227=0,0,F230*$C232)","v":-201.63343593896084},{"$f":"IF(G227=0,0,G230*$C232)","v":-201.62583243896086},-201.63343593896084,-201.62836693896085,-201.63090143896085,-469.60612093896088,-565.36713443896087,-565.36713443896087,-565.36713443896087,-565.36713443896087,-565.36713443896087,-565.36713443896087,-565.36713443896087,-555.44433921307916,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":-306.87380099952316},{"$f":"+F230*F231","v":-306.88537349952315},{"$f":"+G230*G231","v":-306.87380099952316},-306.8853734995231,-306.87765849952308,-306.88151599952312,-714.73884849952321,-860.48677099952317,-860.48677099952306,-860.48677099952295,-860.48677099952283,-860.48677099952283,-860.48677099952261,-860.48677099952283,-845.38431190153938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0.38574999999999998},{"$f":"IF(F229=0,0,+F235/F229)","v":0.38574999999999998},{"$f":"IF(G229=0,0,+G235/G229)","v":0.38574999999999993},0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999982,0.38574999999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":9424.8080808948616},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":9117.9342798953385},{"$f":"+E238+F233","v":8811.0489063958157},{"$f":"+F238+G233","v":8504.1751053962926},8197.2897318967698,7890.4120733972468,7583.5305573977239,6868.7917088982003,6008.3049378986771,5147.8181668991538,4287.3313958996305,3426.8446249001076,2566.3578539005848,1705.8710829010622,845.38431190153938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":3232.4098745363317},"     End Excess Deferred",{"$f":"+E240-E241","v":3127.1619059757695},{"$f":"+F240-F241","v":3021.909968415207},2916.6619998546448,2811.4100622940828,2706.1607707335206,2600.9101561729585,2355.7774286123963,2060.6577920518339,1765.5381554912717,1470.4185189307095,1175.2988823701476,880.17924580958561,585.05960924902388,289.93997268846192,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,{"$f":"+BR240-BR241","v":1.7053025658242404E-12},1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12,1.7053025658242404E-12]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":1293.8446784522987},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":1293.8646784522987},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":819.23467845229902},-1838.5653215477012,-1838.5653215477012,-1838.5653215477012,-1838.5653215477012,-1838.5653215477012,-1838.5653215477012,-1838.5653215477012,-1838.5653215477012,-1838.5653215477012,-1838.5653215477012,-1838.5653215477012,-1838.5653215477012,-1657.3687012569883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":327.9249337537351},{"$f":"+F249*F250","v":327.9300027537351},{"$f":"+G249*G250","v":207.63502925373518},-674.28950679513787,-674.28950679513775,-674.28950679513775,-674.28950679513775,-674.28950679513775,-674.28950679513775,-674.28950679513775,-674.28950679513787,-674.28950679513787,-674.28950679513798,-674.28950679513798,-674.28950679513798,-607.83607253481989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0.38574999999999998},{"$f":"IF(F246=0,0,+F253/F246)","v":0.37782778824110685},{"$f":"IF(G246=0,0,+G253/G246)","v":0.37080064514480099},0.36674764768625251,0.36674764768625245,0.36674764768625245,0.36674764768625245,0.36674764768625245,0.36674764768625245,0.36674764768625245,0.36674764768625251,0.36674764768625251,0.36674764768625256,0.36674764768625256,0.36674764768625256,0.36674764768625256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0.37782778824110685},{"$f":"IF(F248=0,0,+F254/F248)","v":0.37080064514480099},{"$f":"IF(G248=0,0,+G254/G248)","v":0.36674764768625251},0.36674764768625245,0.36674764768625245,0.36674764768625245,0.36674764768625245,0.36674764768625245,0.36674764768625245,0.36674764768625251,0.36674764768625251,0.36674764768625256,0.36674764768625256,0.36674764768625256,0.36674764768625256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":2687.4374877877108},{"$f":"+E261","v":2687.4374877877108},{"$f":"+F261","v":2687.4374877877108},2687.4374877877108,2479.132361738838,2270.8272356899652,2062.5221096410924,1854.2169835922195,1645.9118575433467,1437.6067314944739,1229.3016054456011,1020.9964793967281,812.69135334785506,604.38622729898202,396.08110125010893,187.77597520123584,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,{"$f":"+BR261","v":-3.4106051316484809E-13},-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":2687.4374877877117},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},208.30512604887298,208.30512604887286,208.30512604887286,208.30512604887286,208.30512604887286,208.30512604887286,208.30512604887286,208.30512604887298,208.30512604887298,208.30512604887309,208.30512604887309,208.30512604887309,187.77597520123618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":1955.7541487780773},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":1955.7641487780766},1955.744148778077,-797.84585122192311,-2779.1358512219231,-2779.1358512219231,-2779.1358512219231,-2779.1358512219231,-2779.1358512219231,-2779.1358512219231,-2779.1358512219231,-2779.1358512219231,-2779.1358512219231,-2779.1358512219231,-2779.1358512219231,-2779.1358512219231,-2779.1358512219231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":1955.7541487780773},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":1955.7641487780766},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":1955.744148778077},-797.84585122192311,-2779.1358512219231,-2779.1358512219231,-2779.1358512219231,-2779.1358512219231,-2779.1358512219231,-2779.1358512219231,-2779.1358512219231,-2779.1358512219231,-2779.1358512219231,-2779.1358512219231,-2779.1358512219231,-2779.1358512219231,-2280.1268057448542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":11788.651319057786},"     Begin Cumulative DFIT",{"$f":"+C272","v":11788.651319057786},{"$f":"+E273","v":12284.33720806559},{"$f":"+F273","v":12780.025631573393},13275.708986081198,12984.94131262488,11972.110495191613,10959.279677758346,9946.4488603250793,8933.6180428918124,7920.7872254585445,6907.9564080252767,5895.1255905920088,4882.294773158741,3869.4639557254736,2856.6331382922062,1843.8023208589389,830.9715034256717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0.37779251687440818},{"$f":"IF(F267=0,0,+F273/F267)","v":0.37073793247769876},{"$f":"IF(G267=0,0,+G273/G267)","v":0.36444091676480966},0.36444091676480966,0.36444091676480966,0.36444091676480972,0.36444091676480972,0.36444091676480977,0.36444091676480972,0.36444091676480972,0.36444091676480972,0.36444091676480966,0.36444091676480966,0.36444091676480966,0.36444091676480961,0.36444091676480966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":4043.1330382666101},{"$f":"+E280","v":4043.1330382666101},{"$f":"+F280","v":4043.1330382666101},4043.1330382666101,3954.5793958024888,3646.1205598614179,3337.661723920347,3029.2028879792761,2720.7440520382052,2412.2852160971343,2103.8263801560634,1795.3675442149924,1486.9087082739215,1178.4498723328506,869.99103639177986,561.53220045070907,253.0733645096384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,88.553642464121168,308.45883594107079,308.45883594107079,308.45883594107102,308.45883594107102,308.45883594107113,308.45883594107102,308.45883594107102,308.45883594107102,308.45883594107079,308.45883594107079,308.45883594107079,308.45883594107067,253.0733645096384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":26202.308205013771},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":27913.376940932303},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":29624.435676850837},31335.54441276937,30975.333148687903,28543.881884606435,26112.430620524967,23680.979356443499,21249.52809236203,18818.076828280562,16386.625564199094,13955.174300117627,11523.723036036161,9092.2717719546945,6660.8205078732281,4229.3692437917616,1797.9179797102947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":433.68050911855232},{"$f":"IF(F284=0,0,F287*$C289)","v":433.67037111855234},{"$f":"IF(G284=0,0,G287*$C289)","v":433.66783661855231},433.68050911855232,-91.295544881447839,-616.25132288144778,-616.25132288144778,-616.25132288144778,-616.25132288144778,-616.25132288144778,-616.25132288144778,-616.25132288144778,-616.25132288144778,-616.25132288144778,-616.25132288144778,-616.25132288144778,-616.25132288144778,-455.6823119575742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":9447.4801952034868},"     Begin Cumulative DFIT",{"$f":"+C291","v":9447.4801952034868},{"$f":"+E292","v":9881.1607043220392},{"$f":"+F292","v":10314.831075440592},10748.498912059144,11182.179421177696,11053.636992444695,10185.966594552114,9318.2961966595321,8450.6257987669505,7582.955400874368,6715.2850029817855,5847.614605089203,4979.9442071966205,4112.273809304038,3244.6034114114555,2376.9330135188734,1509.2626156262913,641.59221773370916,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":9447.4801952034868},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":9881.1607043220392},{"$f":"+E295+F290","v":10314.831075440592},{"$f":"+F295+G290","v":10748.498912059144},11182.179421177696,11053.636992444695,10185.966594552114,9318.2961966595321,8450.6257987669505,7582.955400874368,6715.2850029817855,5847.614605089203,4979.9442071966205,4112.273809304038,3244.6034114114555,2376.9330135188734,1509.2626156262913,641.59221773370916,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,37.246883851552909,251.41907501113428,251.41907501113428,251.4190750111344,251.41907501113451,251.41907501113451,251.41907501113451,251.41907501113462,251.41907501113451,251.41907501113451,251.4190750111344,251.4190750111344,251.4190750111344,185.90990577613496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":22279.640773803894},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":22038.752192332475},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":21797.843610861055},21556.965029389637,21316.046447918219,20584.377866446801,18958.239284975381,17332.100703503962,15705.962122032544,14079.823540561127,12453.684959089709,10827.546377618291,9201.4077961468738,7575.2692146754553,5949.1306332040367,4322.9920517326182,2696.8534702611996,1070.7148887897813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":-92.922770302599616},{"$f":"+F306*F307","v":-92.922770302599631},{"$f":"+G306*G307","v":-92.930485302599635},-92.91891280259965,-92.934342802599645,-282.24115530259968,-627.28295780259987,-627.28295780259987,-627.28295780259998,-627.28295780259998,-627.28295780259987,-627.28295780259987,-627.28295780259987,-627.28295780259987,-627.28295780259987,-627.28295780259987,-627.28295780259987,-627.28295780259998,-413.02826835065832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0.38574999999999998},{"$f":"IF(F303=0,0,+F310/F303)","v":0.38575000000000004},{"$f":"IF(G303=0,0,+G310/G303)","v":0.38575000000000009},0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":5707.8281650945282},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":5646.7749541205976},{"$f":"IF(F308<>0,+E315+F308,0)","v":5585.721743146667},{"$f":"IF(G308<>0,+F315+G308,0)","v":5524.6634631727356},5463.6127866988045,5402.5519722248737,5217.1105702509431,4804.9657467770121,4392.8209233030811,3980.6760998291502,3568.5312763552192,3156.3864528812883,2744.2416294073573,2332.0968059334264,1919.9519824594954,1507.8071589855645,1095.6623355116335,683.51751203770255,271.37268856377153,1.4779288903810084E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":2979.4660337029268},{"$f":"+E308-E309","v":31.869559328668643},{"$f":"+F308-F309","v":31.869559328668657},{"$f":"+G308-G309","v":31.872205328668663},31.868236328668672,31.873528328668677,96.799753328668714,215.13813432866885,215.13813432866885,215.13813432866897,215.13813432866897,215.13813432866885,215.13813432866885,215.13813432866885,215.13813432866885,215.13813432866885,215.13813432866885,215.13813432866885,215.13813432866897,141.65557978688827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":91577.914041347554},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":96758.724041347552},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":101939.54404134754},107120.36404134755,112301.17404134755,117482.00404134755,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,119064.71404134756,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":112982.98289130702},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":106901.25174126649},100819.52059122596,94737.789441185421,88656.058291144887,82574.327141104353,76492.595991063819,70410.864841023285,64329.133690982751,58247.402540942217,52165.671390901683,46083.94024086115,40002.209090820616,33920.477940780082,27838.746790739551,21757.015640699021,15675.284490658491,9593.5533406179602,3511.822190577429,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":5180.8},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":5180.8100000000004},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":5180.82},5180.82,5180.8100000000004,5180.83,1582.71,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6081.7311500405312,-6081.7311500405312,-6081.7311500405312,-6081.7311500405312,-6081.7311500405312,-6081.7311500405312,-6081.7311500405312,-6081.7311500405312,-6081.7311500405312,-6081.7311500405312,-6081.7311500405312,-6081.7311500405312,-6081.7311500405312,-6081.7311500405312,-6081.7311500405312,-6081.7311500405312,-6081.7311500405312,-6081.7311500405312,-6081.7311500405312,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":-3511.822190577429},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":1313.07376},{"$f":"+F325*F326","v":1313.0762945000001},{"$f":"+G325*G326","v":1313.078829},1313.078829,1313.0762945000001,1313.0813635,401.13784950000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2125.2673679579279,-2125.2673679579279,-2125.2673679579279,-2125.2673679579279,-2125.2673679579275,-2125.2673679579279,-2125.2673679579279,-2125.2673679579279,-2125.2673679579279,-2125.2673679579279,-2125.2673679579279,-2125.2673679579284,-2125.2673679579289,-2125.2673679579289,-2125.2673679579289,-2125.2673679579284,-2125.2673679579284,-2125.2673679579284,-2125.2673679579284,{"$f":"+BS325*BS326","v":-1227.2099702491778},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0.37826544603111911},{"$f":"IF(F324=0,0,+F330/F324)","v":0.37158237825238166},{"$f":"IF(G324=0,0,+G330/G324)","v":0.36557859832916306},0.3601555577150416,0.35523289127646884,0.350744375261486,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522195996,0.34945105522195996,0.34945105522195991,0.34945105522195996,0.34945105522195996,0.34945105522195996,0.34945105522196002,0.34945105522196002,0.34945105522196002,0.34945105522196007,0.34945105522196013,0.34945105522196013,0.34945105522196013,0.34945105522196007,0.34945105522196007,0.34945105522196007,0.34945105522196007,0.34945105522196002,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":11430.338187670281},{"$f":"+E337","v":11430.338187670281},{"$f":"+F337","v":11430.338187670281},11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,11430.338187670281,10846.485579690125,10262.632971709969,9678.780363729813,9094.9277557496571,8511.075147769503,7927.222539789348,7343.3699318091931,6759.5173238290381,6175.6647158488831,5591.8121078687282,5007.9594998885732,4424.1068919084173,3840.2542839282614,3256.4016759481055,2672.5490679679497,2088.6964599877938,1504.8438520076381,920.99124402748248,{"$f":"+BR337","v":337.13863604732683},-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":11430.338187670281},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,583.8526079801552,583.8526079801552,583.8526079801552,583.8526079801552,583.85260798015474,583.8526079801552,583.8526079801552,583.8526079801552,583.8526079801552,583.8526079801552,583.8526079801552,583.85260798015565,583.85260798015611,583.85260798015611,583.85260798015611,583.85260798015565,583.85260798015565,583.85260798015565,583.85260798015565,{"$f":"+BS327-BS328","v":337.13863604732842},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":646.26},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":646.25},646.26,646.25,646.25,646.26,646.25,133.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-911.89256797852408,-911.89256797852408,-911.89256797852408,-911.89256797852408,-911.89256797852408,-911.89256797852408,-911.89256797852408,-911.89256797852408,-911.89256797852408,-911.89256797852408,-911.89256797852408,-911.89256797852408,-911.89256797852408,-911.89256797852408,-911.89256797852408,-911.89256797852408,-911.89256797852408,-911.89256797852408,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":-911.89256797852408},-911.89256797852408,-911.89256797852408,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0.25345000000000001},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0.25345000000000001},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180797,0.35278483516180792,0.35278483516180797,0.35278483516180803,0.35278483516180797,0.35278483516180797,0.35278483516180803,0.35278483516180803,0.35278483516180803,0.35278483516180803,0.35278483516180803,0.35278483516180809,0.35278483516180809,0.35278483516180814,0.35278483516180814,0.35278483516180814,0.35278483516180814,0.35278483516180814,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0.35278483516180814},0.35278483516180809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":163.79459700000001},{"$f":"+F344*F345","v":163.79206250000001},{"$f":"+G344*G345","v":163.79459700000001},163.79206250000001,163.79206250000001,163.79459700000001,163.79206250000001,33.795023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-321.70186927958133,-321.70186927958139,-321.70186927958133,-321.70186927958139,-321.70186927958144,-321.70186927958139,-321.70186927958139,-321.70186927958144,-321.70186927958144,-321.70186927958144,-321.70186927958144,-321.70186927958144,-321.7018692795815,-321.7018692795815,-321.70186927958156,-321.70186927958156,-321.70186927958156,-321.70186927958156,-321.70186927958156,{"$f":"+BS344*BS345","v":-321.70186927958156},-159.70429846107083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":5413.3946200527007},"     Begin Cumulative DFIT",{"$f":"+C348","v":5413.3946200527007},{"$f":"+E349","v":5577.1892170527008},{"$f":"+F349","v":5740.9812795527005},5904.7758765527005,6068.5679390527002,6232.3600015526999,6396.1545985527,6559.9466610526997,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6593.7416840526994,6272.0398147731185,5950.3379454935366,5628.6360762139557,5306.9342069343747,4985.2323376547929,4663.5304683752111,4341.8285990956301,4020.1267298160487,3698.4248605364673,3376.722991256886,3055.0211219773046,2733.3192526977232,2411.6173834181418,2089.9155141385604,1768.2136448589788,1446.5117755793972,1124.8099062998156,803.10803702023395,{"$f":"+BR349","v":481.40616774065239},159.70429846107083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0.37992561180543871},{"$f":"IF(F343=0,0,+F349/F343)","v":0.37459250479938272},{"$f":"IF(G343=0,0,+G349/G343)","v":0.36969089025101376},0.36517057174527734,0.36098866123667289,0.35710847026453896,0.35349859055797522,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180792,0.35278483516180797,0.35278483516180792,0.35278483516180797,0.35278483516180803,0.35278483516180797,0.35278483516180797,0.35278483516180803,0.35278483516180803,0.35278483516180803,0.35278483516180803,0.35278483516180803,0.35278483516180809,0.35278483516180809,0.35278483516180814,0.35278483516180814,0.35278483516180814,0.35278483516180814,0.35278483516180814,0.35278483516180814,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0.35278483516180809},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90.582697925424384,90.582697925424441,90.582697925424384,90.582697925424441,90.582697925424497,90.582697925424441,90.582697925424441,90.582697925424497,90.582697925424497,90.582697925424497,90.582697925424497,90.582697925424497,90.582697925424554,90.582697925424554,90.582697925424611,90.582697925424611,90.582697925424611,90.582697925424611,{"$f":"+BR346-BR347","v":90.582697925424611},90.582697925424611,44.968486683919977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":-2441.1161780310726},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":-2441.1161780310726},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":-2441.1161780310726},-2441.1161780310726,-2441.1161780310726,-2441.1161780310726,-2441.1161780310726,-2441.1161780310726,-2441.1161780310726,-2441.1161780310726,-2441.1161780310726,-2441.1161780310726,-2441.1161780310726,-2441.1161780310726,-2441.1161780310726,-2441.1161780310726,-2441.1161780310726,-2441.1161780310726,-2441.1161780310726,-2441.1161780310726,-2441.1161780310726,-2441.1161780310726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":-618.70089532197539},{"$f":"IF(F360=0,0,F363*$C365)","v":-618.70089532197539},{"$f":"IF(G360=0,0,G363*$C365)","v":-618.70089532197539},-618.70089532197539,-618.70089532197539,-618.70089532197539,-618.70089532197539,-618.70089532197539,-618.70089532197539,-618.70089532197539,-618.70089532197539,-618.70089532197539,-618.70089532197539,-618.70089532197539,-618.70089532197539,-618.70089532197539,-618.70089532197539,-618.70089532197539,-618.70089532197539,-618.70089532197539,-618.70089532197539,-257.02908776967377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":19224.408672385838},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":18282.748106710351},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":17341.087541034864},16399.426975359376,15457.766409683891,14516.105844008405,13574.44527833292,12632.784712657434,11691.124146981949,10749.463581306463,9807.8030156309778,8866.1424499554923,7924.4818842800059,6982.8213186045195,6041.1607529290332,5099.5001872535468,4157.8396215780604,3216.1790559025744,2274.5184902270885,1332.8579245516025,391.19735887611614,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0.38575000000000004},{"$f":"IF(F360=0,0,+F367/F360)","v":0.38574999999999998},{"$f":"IF(G360=0,0,+G367/G360)","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38575000000000004,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":13249.747889531154},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":12631.046994209179},{"$f":"IF(F365<>0,+E372+F365,0)","v":12012.346098887203},{"$f":"IF(G365<>0,+F372+G365,0)","v":11393.645203565227},10774.944308243252,10156.243412921276,9537.5425175993005,8918.8416222773249,8300.1407269553492,7681.4398316333736,7062.738936311398,6444.0380409894224,5825.3371456674467,5206.6362503454711,4587.9353550234955,3969.2344597015199,3350.5335643795443,2731.8326690575686,2113.131773735593,1494.4308784136176,875.72998309164223,257.02908776966683,-6.9348971010185778E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":6916.3213485301694},{"$f":"+E365-E366","v":322.959670353511},{"$f":"+F365-F366","v":322.95967035351089},{"$f":"+G365-G366","v":322.95967035351089},322.95967035351066,322.95967035351066,322.95967035351066,322.95967035351066,322.95967035351066,322.95967035351066,322.95967035351089,322.95967035351089,322.959670353511,322.959670353511,322.959670353511,322.959670353511,322.95967035351089,322.95967035351089,322.95967035351066,322.95967035351066,322.95967035351066,322.959670353511,134.16827110644238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":10608.828161042293},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":10316.168034739127},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":10017.957908435961},9719.7477821327957,9421.5476558296305,9123.3275295264648,8825.1274032232996,8526.9172769201341,8228.7071506169686,7930.5070243138025,7632.2868980106368,7334.0967717074709,7035.866645404305,6737.6465191011393,6137.526392797974,5300.7162664948082,4463.9061401916424,3627.0960138884766,2790.2858875853108,1953.475761282145,1116.6656349789791,279.85550867581333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":-63.223134511537374},{"$f":"IF(F379=0,0,F382*$C384)","v":-74.174709011537388},{"$f":"IF(G379=0,0,G382*$C384)","v":-75.581356511537379},-75.581356511537379,-75.578822011537369,-75.583891011537375,-75.578822011537369,-75.581356511537379,-75.581356511537379,-75.578822011537369,-75.583891011537375,-75.576287511537373,-75.586425511537371,-75.583891011537375,-152.10044601153737,-212.08952651153737,-212.08952651153737,-212.08952651153737,-212.08952651153737,-212.08952651153737,-212.08952651153737,-212.08952651153737,-70.929378673884884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38575000000000004},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38574999999999998},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":2752.0306319277065},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":2688.8074974161691},{"$f":"IF(F384<>0,+E391+F384,0)","v":2614.6327884046318},{"$f":"IF(G384<>0,+F391+G384,0)","v":2539.0514318930946},2463.4700753815573,2387.89125337002,2312.3073623584828,2236.7285403469455,2161.1471838354082,2085.565827323871,2009.9870053123336,1934.4031143007962,1858.8268267892588,1783.2404012777215,1707.6565102661841,1555.5560642546468,1343.4665377431095,1131.3770112315722,919.28748472003485,707.19795820849754,495.10843169696017,283.0189051854228,70.929378673885424,5.4001247917767614E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":1436.5502174158041},{"$f":"+E394","v":1403.5479657058952},{"$f":"+F394","v":1364.8290309959864},1325.3758312860775,1285.9226315761687,1246.4707548662598,1207.016232156351,1167.5643554464421,1128.1111557365332,1088.6579560266243,1049.2060793167154,1009.7515566068066,970.30100289689778,930.84515718698901,891.3906344770802,811.99474176717138,701.28476205726247,590.57478234735368,479.86480263744488,369.15482292753603,258.44484321762718,147.73486350771833,37.02488379780948,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,{"$f":"+BR394","v":-5.9685589803848416E-13},-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":1436.5502174158041},{"$f":"+E384-E385","v":33.00225170990884},{"$f":"+F384-F385","v":38.718934709908822},{"$f":"+G384-G385","v":39.45319970990883},39.45319970990883,39.451876709908845,39.454522709908815,39.451876709908845,39.453199709908816,39.453199709908816,39.451876709908831,39.454522709908815,39.450553709908846,39.455845709908814,39.454522709908815,79.39589270990885,110.70997970990885,110.70997970990885,110.70997970990879,110.70997970990885,110.70997970990885,110.70997970990885,110.70997970990885,37.024883797810077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":23477.598880629412},"     Begin Cumulative Difference",{"$f":"+$C398","v":23477.598880629412},{"$f":"+E400","v":23055.142628095902},{"$f":"+F400","v":22529.456375562393},21916.230123028883,21274.453870495374,20632.677617961865,19990.911365428357,19349.105112894849,18707.32886036134,18065.522607827832,17423.746355294323,16781.950102760813,16140.153850227303,15498.367597693794,14856.561345160284,14214.775092626774,13047.948840093266,11249.082587559757,9450.2163350262472,7651.3500824927378,5852.4838299592284,4053.6175774257194,2254.7513248922105,455.88507235870156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.38574999999999998},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.38574999999999998},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.38574999999999998},0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":9056.4837682027955},"     Begin Cumulative DFIT",{"$f":"+C405","v":9056.4837682027955},{"$f":"+E406","v":8893.5212687879939},{"$f":"+F406","v":8690.7377968731926},8454.1857699583907,8206.6205805435893,7959.055391128788,7711.4940592139865,7463.9172972991855,7216.3521078843842,6968.7753459695832,6721.2101565547819,6473.6372521399808,6226.0643477251797,5978.4953008103785,5730.9185388955775,5483.3494919807763,5033.2462650659754,4339.3336081511743,3645.4209512363736,2951.508294321573,2257.5956374067719,1563.682980491971,869.77032357717007,175.85766666236918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38574999999999998},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38574999999999998},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":3106.0863319072705},{"$f":"+E413","v":3050.1953696970872},{"$f":"+F413","v":2980.6470784869039},2899.5172452767206,2814.6102470665373,2729.7032488563541,2644.7975736461708,2559.8866064359877,2474.9796082258044,2390.0686410156213,2305.1616428054381,2220.2519985952549,2135.3423543850718,2050.4340331748886,1965.5230659647054,1880.6147447545222,1726.2436315443392,1488.2536263341563,1250.2636211239733,1012.2736159137903,774.28361070360734,536.29360549342437,298.30360028324134,60.313595073058309,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,{"$f":"+BR413","v":2.0463630789890885E-12},2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12,2.0463630789890885E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":3106.0863319072678},{"$f":"+E403-E404","v":55.890962210183218},{"$f":"+F403-F404","v":69.548291210183208},{"$f":"+G403-G404","v":81.129833210183193},84.906998210183218,84.90699821018319,84.905675210183176,84.910967210183145,84.906998210183133,84.910967210183145,84.906998210183104,84.909644210183103,84.909644210183103,84.908321210183118,84.910967210183117,84.908321210183146,154.37111321018307,237.99000521018303,237.99000521018291,237.99000521018303,237.99000521018303,237.99000521018303,237.99000521018303,237.99000521018303,60.313595073056263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":-591.84391978637041},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-805.47391978637006},-1003.0639197863702,-1176.3739197863702,-1226.9139197863701,-1226.9239197863703,-1226.9239197863703,-1226.9139197863701,-1226.9239197863703,-1226.9039197863704,-1226.9239197863703,-1226.9039197863704,-1226.9139197863701,-1226.9139197863701,-1226.9139197863701,-1226.8939197863701,-2205.3339197863702,-3440.0439197863702,-3440.0439197863702,-3440.0439197863702,-3440.0439197863702,-3440.0439197863702,-3440.0439197863702,-3440.0439197863702,-3440.0439197863702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.38574999999999998},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38575000000000004},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38574999999999993},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":17199.310377566846},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":16888.598813009252},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":16501.666905951661},16047.880666394069,15574.598621836476,15101.312719778884,14628.026817721291,14154.744773163698,13681.458871106106,13208.180684048513,12734.894781990921,12261.616594933328,11788.334550375735,11315.052505818143,10841.77046126055,10368.496131702957,9517.7885721453658,8190.7916300877741,6863.7946880301824,5536.7977459725898,4209.8008039149981,2882.803861857406,1555.8069197998138,228.80997774222169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":17427.614169624438},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":17199.310377566846},{"$f":"+E428+F423","v":16888.598813009252},{"$f":"+F428+G423","v":16501.666905951661},16047.880666394069,15574.598621836476,15101.312719778884,14628.026817721291,14154.744773163698,13681.458871106106,13208.180684048513,12734.894781990921,12261.616594933328,11788.334550375735,11315.052505818143,10841.77046126055,10368.496131702957,9517.7885721453658,8190.7916300877741,6863.7946880301824,5536.7977459725898,4209.8008039149981,2882.803861857406,1555.8069197998138,228.80997774222169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":5977.1182233086529},{"$f":"+E432","v":5898.8172727209158},{"$f":"+F432","v":5792.253073133179},5659.5477165454422,5503.9134469577057,5341.592735369969,5179.2707007822319,5016.9486661944948,4854.6279546067581,4692.305920019021,4529.9865314312847,4367.6644968435485,4205.3451082558122,4043.0243966680755,3880.7036850803388,3718.3829734926021,3556.0649079048653,3264.2992303171286,2809.1814197293925,2354.0636091416563,1898.9457985539198,1443.8279879661834,988.71017737844682,533.59236679071023,78.474556202973645,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,{"$f":"+BR432","v":3.0411229090532288E-12},3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12,3.0411229090532288E-12]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":-251.46521894076159},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":-420.15521894076164},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":-576.17521894076162},-720.48521894076157,-852.05521894076151,-891.61521894076168,-891.61521894076168,-891.62521894076167,-891.61521894076168,-891.60521894076169,-891.62521894076167,-891.60521894076169,-891.61521894076168,-891.60521894076169,-891.61521894076168,-891.60521894076169,-891.61521894076168,-1502.0952189407617,-2500.4452189407616,-2500.4452189407616,-2500.4452189407616,-2500.4452189407616,-2500.4452189407616,-2500.4452189407616,-2500.4452189407616,-2500.4452189407616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":32502.047717851954},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":32081.892498911191},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":31505.717279970428},30785.232061029667,29933.176842088906,29041.561623148144,28149.946404207381,27258.321185266621,26366.705966325859,25475.100747385099,24583.475528444338,23691.870309503578,22800.255090562816,21908.649871622056,21017.034652681294,20125.429433740534,19233.814214799771,17731.71899585901,15231.273776918248,12730.828557977486,10230.383339036724,7729.9381200959615,5229.4929011551994,2729.0476822144378,228.60246327367622,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":-63.733859740536026},{"$f":"IF(F436=0,0,F439*$C441)","v":-106.48834024053605},{"$f":"IF(G436=0,0,G439*$C441)","v":-146.03160924053603},-182.60697874053602,-215.953395240536,-225.97987724053604,-225.97987724053604,-225.98241174053607,-225.97987724053604,-225.97734274053605,-225.98241174053607,-225.97734274053605,-225.97987724053604,-225.97734274053605,-225.97987724053604,-225.97734274053605,-225.97987724053604,-380.70603324053604,-633.73784074053606,-633.73784074053606,-633.73784074053606,-633.73784074053606,-633.73784074053606,-633.73784074053606,-633.73784074053606,-57.939294316713237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38574999999999998},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":8301.377853830114},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":8237.643994089578},{"$f":"IF(F441<>0,+E448+F441,0)","v":8131.1556538490422},{"$f":"IF(G441<>0,+F448+G441,0)","v":7985.1240446085058},7802.5170658679699,7586.5636706274336,7360.5837933868979,7134.6039161463623,6908.6215044058263,6682.6416271652906,6456.6642844247544,6230.6818726842184,6004.7045299436822,5778.7246527031466,5552.7473099626104,5326.7674327220748,5100.7900899815386,4874.8102127410029,4494.1041795004667,3860.3663387599308,3226.628498019395,2592.8906572788592,1959.1528165383231,1325.4149757977871,691.67713505725101,57.93929431671495,1.7124079931818414E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":4333.2897615376751},"     End Excess Deferred",{"$f":"+E449-E450","v":4300.0209130718122},{"$f":"+F449-F450","v":4244.4343776059495},4168.2063961400863,4072.8862016742237,3960.159296208361,3842.1986027424982,3724.2379092766355,3606.2758928107728,3488.3151993449101,3370.3558288790473,3252.3938124131846,3134.4344419473218,3016.4737484814591,2898.5143780155963,2780.5536845497336,2662.5943140838708,2544.6336206180081,2345.9064231521452,2015.0975206862822,1684.2886182204193,1353.4797157545563,1022.6708132886934,691.86191082283005,361.05300835696676,30.244105891103345,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,{"$f":"+BR449-BR450","v":-3.986144747614162E-12},-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12,-3.986144747614162E-12]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":24451.808054169094},"     Begin Cumulative Difference",{"$f":"+$C455","v":24451.808054169094},{"$f":"+E457","v":24383.676435003719},{"$f":"+F457","v":24181.354815838342},23854.923196672968,23413.69157750759,22866.249958342214,22220.618339176839,21558.806720011464,20897.015100846089,20235.193481680712,19573.401862515337,18911.570243349961,18249.718624184585,17587.907005019209,16926.075385853834,16264.263766688458,15602.432147523083,14940.570528357708,14278.758909192333,13019.277290026957,11162.145670861582,9305.0140516962074,7447.8824325308324,5590.7508133654574,3733.6191942000819,1876.4875750347064,19.355955869330955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":-68.131619165375469},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":-202.32161916537552},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":-326.43161916537542},-441.23161916537538,-547.44161916537541,-645.63161916537547,-661.81161916537553,-661.79161916537555,-661.82161916537552,-661.79161916537555,-661.83161916537551,-661.8516191653755,-661.81161916537553,-661.83161916537551,-661.81161916537553,-661.83161916537551,-661.86161916537549,-661.81161916537553,-1259.4816191653754,-1857.1316191653755,-1857.1316191653755,-1857.1316191653755,-1857.1316191653755,-1857.1316191653755,-1857.1316191653755,-1857.1316191653755,-19.355955869330955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.38574999999999998},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.38574999999999998},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.38575000000000004},0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":-26.281772093043585},{"$f":"+F458*F459","v":-78.045564593043608},{"$f":"+G458*G459","v":-125.92099709304358},-170.20509709304355,-211.17560459304357,-249.05239709304365,-255.29383209304365,-255.2861170930436,-255.2976895930436,-255.28611709304366,-255.30154709304358,-255.30926209304363,-255.29383209304365,-255.30154709304364,-255.29383209304365,-255.30154709304364,-255.31311959304361,-255.29383209304359,-485.84503459304352,-716.38852209304366,-716.38852209304366,-716.38852209304355,-716.38852209304343,-716.38852209304343,-716.38852209304355,-716.38852209304355,-7.4665599765944535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38574999999999998},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38575000000000004},0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":3234.9742055665711},{"$f":"+E470","v":3225.9603923509917},{"$f":"+F470","v":3199.1932421354127},3156.0063389198335,3097.6313957042544,3025.2048694886753,2939.7878062730961,2852.2301290575169,2764.6750978419377,2677.1160976263586,2589.5610664107794,2502.0007431952004,2414.4377739796209,2326.8800967640418,2239.3197735484628,2151.7620963328836,2064.2017731173046,1976.6374809017254,1889.0798036861463,1722.4503854705672,1476.751872254988,1231.0533590394089,985.35484582382969,739.65633260825075,493.95781939267175,248.25930617709264,2.5607929615135276,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,{"$f":"+BR470","v":1.0054179711005418E-12},1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12,1.0054179711005418E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":3234.9742055665711},{"$f":"+E460-E461","v":9.013813215579173},{"$f":"+F460-F461","v":26.767150215579179},{"$f":"+G460-G461","v":43.186903215579179},58.374943215579151,72.426526215579173,85.417063215579248,87.557677215579218,87.555031215579163,87.559000215579175,87.55503121557922,87.56032321557916,87.562969215579216,87.557677215579218,87.560323215579217,87.557677215579218,87.560323215579217,87.564292215579172,87.557677215579162,166.62941821557911,245.69851321557923,245.69851321557923,245.69851321557911,245.698513215579,245.698513215579,245.69851321557911,245.69851321557911,2.5607929615125222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":8475.1916800904291},"     Begin Cumulative Difference",{"$f":"+$C474","v":8475.1916800904291},{"$f":"+E476","v":8462.8744151609644},{"$f":"+F476","v":8405.6471502314998},8306.869885302036,8169.6526203725716,7996.8753554431078,7791.2080905136436,7555.1308255841795,7314.0435606547153,7072.9462957252508,6831.879030795787,6590.7817658663225,6349.7045009368585,6108.5972360073947,5867.4999710779302,5626.4227061484662,5385.3254412190017,5144.2481762895377,4903.1509113600732,4662.0436464306094,4235.866381501145,3624.579116571681,3013.2918516422169,2402.0045867127528,1790.7173217832888,1179.4300568538247,568.14279192436061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.38574999999999998},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.38574999999999998},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":3269.3051905948828},"     Begin Cumulative DFIT",{"$f":"+C481","v":3269.3051905948828},{"$f":"+E482","v":3264.5538056483419},{"$f":"+F482","v":3242.478388201801},3204.3750582552602,3151.4434983087194,3084.7946683621785,3005.4585209156376,2914.3917159690968,2821.3923035225562,2728.3890335760152,2635.3973361294743,2542.3940661829333,2449.3985112363926,2356.3913837898517,2263.3881138433107,2170.39255889677,2077.3892889502295,1984.3937340036887,1891.3904640571479,1798.3833366106071,1633.9854566640663,1398.1813942175256,1162.3773317709849,926.57326932444425,690.76920687790357,454.96514443136277,219.16108198482206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.38574999999999998},{"$f":"IF(F476=0,0,+F482/F476)","v":0.38574999999999998},{"$f":"IF(G476=0,0,+G482/G476)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":3269.3051905948828},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":3264.5538056483419},{"$f":"+E485+F480","v":3242.478388201801},{"$f":"+F485+G480","v":3204.3750582552602},3151.4434983087194,3084.7946683621785,3005.4585209156376,2914.3917159690968,2821.3923035225562,2728.3890335760152,2635.3973361294743,2542.3940661829333,2449.3985112363926,2356.3913837898517,2263.3881138433107,2170.39255889677,2077.3892889502295,1984.3937340036887,1891.3904640571479,1798.3833366106071,1633.9854566640663,1398.1813942175256,1162.3773317709849,926.57326932444425,690.76920687790357,454.96514443136277,219.16108198482206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":1.6295741501680925},{"$f":"+F479-F480","v":7.5711671501681028},13.068232150168097,18.153844150168091,22.858432150168099,27.209779150168096,31.233022150168082,31.895845150168086,31.897168150168099,31.893199150168094,31.897168150168085,31.894522150168072,31.898491150168077,31.897168150168071,31.894522150168058,31.897168150168071,31.894522150168072,31.897168150168085,31.898491150168077,56.383252150168047,80.873305150168051,80.873305150168051,80.873305150168051,80.873305150168051,80.873305150168108,80.873305150168051,75.165291371592872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":1121.2678592759635},"     End Excess Deferred",{"$f":"+E487-E488","v":1119.6382851257954},{"$f":"+F487-F488","v":1112.0671179756273},1098.9988858254592,1080.845041675291,1057.986609525123,1030.7768303749549,999.54380822478686,967.64796307461881,935.7507949244507,903.85759577428257,871.96042762411446,840.06590547394637,808.1674143237783,776.27024617361019,744.3757240234421,712.47855587327399,680.5840337231059,648.68686557293779,616.78837442276972,560.40512227260172,479.53181712243367,398.65851197226561,317.78520682209756,236.91190167192951,156.03859652176141,75.165291371593355,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,{"$f":"+BR487-BR488","v":4.8316906031686813E-13},4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13,4.8316906031686813E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":1121.267859275963},{"$f":"+E479-E480","v":1.6295741501680925},{"$f":"+F479-F480","v":7.5711671501681028},{"$f":"+G479-G480","v":13.068232150168097},18.153844150168091,22.858432150168099,27.209779150168096,31.233022150168082,31.895845150168086,31.897168150168099,31.893199150168094,31.897168150168085,31.894522150168072,31.898491150168077,31.897168150168071,31.894522150168058,31.897168150168071,31.894522150168072,31.897168150168085,31.898491150168077,56.383252150168047,80.873305150168051,80.873305150168051,80.873305150168051,80.873305150168051,80.873305150168108,80.873305150168051,75.165291371592872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":81102.515570999938},{"$f":"SUM(E493:CI493)","v":81102.515571000054},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":2510.0706767914216},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":2832.2215469676271},3044.5872772930447,3828.2707273517231,4293.6825739760025,4728.9333571355837,5042.5822591355845,5093.2266991355846,4114.9202681303859,3273.5868328082793,3032.4871905992336,2710.8933821901246,2457.0258352208266,2298.3584322624242,2169.9714067682944,1950.5677111750595,1920.4754145423908,1846.0075487977529,1797.7698574798369,1759.6681336929491,1784.1581866929494,1595.3667874458811,1387.51342042734,1172.812126492403,735.85527703458126,356.81592425685449,77.726084333105391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":674.43530590557953},674.43530590557964,674.43530590557953,674.43530590557964,674.4353059055793,674.43530590557964,674.43530590557964,674.43530590557975,674.43530590557975,674.43530590557975,674.43530590557975,674.43530590558021,674.43530590558066,674.43530590558066,674.43530590558066,674.43530590558021,674.43530590558021,674.43530590558021,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":674.43530590558021},427.72133397275303,44.968486683919977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":2510.0706767914216},{"$f":"SUM(F498:F518)","v":2832.2215469676271},3044.5872772930447,3828.2707273517231,4293.6825739760043,4728.9333571355855,5042.5822591355845,5093.2266991355846,4114.9202681303868,3273.5868328082797,3032.4871905992331,2710.8933821901255,2457.0258352208261,2298.3584322624238,2169.9714067682944,1950.5677111750595,1920.4754145423906,1846.0075487977524,1797.7698574798374,1759.6681336929491,1784.1581866929496,1595.3667874458811,1387.5134204273402,1172.8121264924032,735.85527703458115,356.81592425685449,77.726084333105391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,674.43530590557953,674.43530590557964,674.43530590557953,674.43530590557964,674.4353059055793,674.43530590557964,674.43530590557964,674.43530590557975,674.43530590557975,674.43530590557975,674.43530590557975,674.43530590558021,674.43530590558066,674.43530590558066,674.43530590558066,674.43530590558021,674.43530590558021,674.43530590558021,{"$f":"SUM(BR498:BR518)","v":674.43530590558021},427.72133397275303,44.968486683919977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":1671.3311093153125},{"$f":"+F110","v":1671.3311093153125},1671.3311093153125,1671.3311093153125,1671.3311093153125,1671.3311093153125,1671.3311093153125,1671.3311093153125,693.01541731011389,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":99.41532123527594},{"$f":"+F129","v":279.00331023527576},279.00331023527576,279.00331023527576,279.00331023527576,279.00331023527576,279.00331023527588,279.00331023527588,279.00331023527599,130.70249122328295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":48.910357176205579},180.26085950162337,180.26085950162337,180.26085950162337,180.26085950162337,180.26085950162326,180.26085950162326,180.26085950162326,180.26085950162326,69.843863515860335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,362.97814973250456,362.97814973250456,362.97814973250456,362.97814973250456,362.97814973250456,362.97814973250456,362.97814973250456,362.97814973250456,111.23746583925589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,57.775911813179746,184.15388810895752,184.1538881089574,184.1538881089574,184.1538881089574,184.1538881089574,184.1538881089574,184.1538881089574,184.15388810895729,41.518514978915263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":13.589597890535828},{"$f":"+F205","v":13.589597890535828},13.589597890535828,13.588274890535821,52.620743890535778,136.93024189053574,136.93024189053574,136.93024189053574,136.93024189053568,136.93024189053574,136.9302418905358,136.9302418905358,136.93024189053574,19.780030911048357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":54.55104976811667},{"$f":"+F224","v":54.549726768116656},54.551049768116641,54.551049768116641,54.549726768116656,103.81295476811655,153.0748597681166,153.0748597681166,153.07485976811665,153.07485976811671,153.07485976811677,153.07485976811688,153.07485976811677,153.07485976811677,9.7127740571371532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":105.2479685605623},{"$f":"+F243","v":105.25193756056231},105.2479685605623,105.25193756056225,105.24929156056223,105.25061456056227,245.13272756056233,295.1196365605623,295.11963656056218,295.11963656056207,295.11963656056196,295.11963656056196,295.11963656056173,295.11963656056196,289.93997268846022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,208.30512604887298,208.30512604887286,208.30512604887286,208.30512604887286,208.30512604887286,208.30512604887286,208.30512604887286,208.30512604887298,208.30512604887298,208.30512604887309,208.30512604887309,208.30512604887309,187.77597520123618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,88.553642464121168,308.45883594107079,308.45883594107079,308.45883594107102,308.45883594107102,308.45883594107113,308.45883594107102,308.45883594107102,308.45883594107102,308.45883594107079,308.45883594107079,308.45883594107079,308.45883594107067,253.0733645096384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,37.246883851552909,251.41907501113428,251.41907501113428,251.4190750111344,251.41907501113451,251.41907501113451,251.41907501113451,251.41907501113462,251.41907501113451,251.41907501113451,251.4190750111344,251.4190750111344,251.4190750111344,185.90990577613496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":31.869559328668643},{"$f":"+F319","v":31.869559328668657},31.872205328668663,31.868236328668672,31.873528328668677,96.799753328668714,215.13813432866885,215.13813432866885,215.13813432866897,215.13813432866897,215.13813432866885,215.13813432866885,215.13813432866885,215.13813432866885,215.13813432866885,215.13813432866885,215.13813432866885,215.13813432866897,141.65557978688827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,583.8526079801552,583.8526079801552,583.8526079801552,583.8526079801552,583.85260798015474,583.8526079801552,583.8526079801552,583.8526079801552,583.8526079801552,583.8526079801552,583.8526079801552,583.85260798015565,583.85260798015611,583.85260798015611,583.85260798015611,583.85260798015565,583.85260798015565,583.85260798015565,{"$f":"+BR338","v":583.85260798015565},337.13863604732842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90.582697925424384,90.582697925424441,90.582697925424384,90.582697925424441,90.582697925424497,90.582697925424441,90.582697925424441,90.582697925424497,90.582697925424497,90.582697925424497,90.582697925424497,90.582697925424497,90.582697925424554,90.582697925424554,90.582697925424611,90.582697925424611,90.582697925424611,90.582697925424611,{"$f":"+BR357","v":90.582697925424611},90.582697925424611,44.968486683919977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":322.959670353511},{"$f":"+F376","v":322.95967035351089},322.95967035351089,322.95967035351066,322.95967035351066,322.95967035351066,322.95967035351066,322.95967035351066,322.95967035351066,322.95967035351089,322.95967035351089,322.959670353511,322.959670353511,322.959670353511,322.959670353511,322.95967035351089,322.95967035351089,322.95967035351066,322.95967035351066,322.95967035351066,322.959670353511,134.16827110644238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":33.00225170990884},{"$f":"+F395","v":38.718934709908822},39.45319970990883,39.45319970990883,39.451876709908845,39.454522709908815,39.451876709908845,39.453199709908816,39.453199709908816,39.451876709908831,39.454522709908815,39.450553709908846,39.455845709908814,39.454522709908815,79.39589270990885,110.70997970990885,110.70997970990885,110.70997970990879,110.70997970990885,110.70997970990885,110.70997970990885,110.70997970990885,37.024883797810077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":55.890962210183218},{"$f":"+F414","v":69.548291210183208},81.129833210183193,84.906998210183218,84.90699821018319,84.905675210183176,84.910967210183145,84.906998210183133,84.910967210183145,84.906998210183104,84.909644210183103,84.909644210183103,84.908321210183118,84.910967210183117,84.908321210183146,154.37111321018307,237.99000521018303,237.99000521018291,237.99000521018303,237.99000521018303,237.99000521018303,237.99000521018303,237.99000521018303,60.313595073056263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":78.300950587736793},{"$f":"+F433","v":106.56419958773679},132.7053565877367,155.6342695877367,162.32071158773675,162.32203458773677,162.32203458773677,162.32071158773675,162.32203458773677,162.31938858773674,162.32203458773665,162.31938858773668,162.3207115877367,162.3207115877367,162.3207115877367,162.31806558773661,291.76567758773649,455.11781058773636,455.11781058773636,455.11781058773659,455.11781058773636,455.11781058773659,455.11781058773659,455.11781058773659,78.474556202970604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":33.268848465862753},{"$f":"+F452","v":55.586535465862738},76.227981465862769,95.320194465862755,112.72690546586273,117.96069346586273,117.96069346586273,117.9620164658628,117.96069346586273,117.9593704658628,117.9620164658628,117.95937046586275,117.96069346586273,117.9593704658628,117.96069346586279,117.9593704658628,117.96069346586279,198.72719746586279,330.80890246586284,330.80890246586284,330.80890246586296,330.80890246586296,330.8089024658633,330.8089024658633,330.80890246586341,30.244105891107331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":9.013813215579173},{"$f":"+F471","v":26.767150215579179},43.186903215579179,58.374943215579151,72.426526215579173,85.417063215579248,87.557677215579218,87.555031215579163,87.559000215579175,87.55503121557922,87.56032321557916,87.562969215579216,87.557677215579218,87.560323215579217,87.557677215579218,87.560323215579217,87.564292215579172,87.557677215579162,166.62941821557911,245.69851321557923,245.69851321557923,245.69851321557911,245.698513215579,245.698513215579,245.69851321557911,245.69851321557911,2.5607929615125222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":1.6295741501680925},{"$f":"+F490","v":7.5711671501681028},13.068232150168097,18.153844150168091,22.858432150168099,27.209779150168096,31.233022150168082,31.895845150168086,31.897168150168099,31.893199150168094,31.897168150168085,31.894522150168072,31.898491150168077,31.897168150168071,31.894522150168058,31.897168150168071,31.894522150168072,31.897168150168085,31.898491150168077,56.383252150168047,80.873305150168051,80.873305150168051,80.873305150168051,80.873305150168051,80.873305150168108,80.873305150168051,75.165291371592872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3831","index":29,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":-53.005995000000091}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":11996},{"$f":"IFERROR(+B11/$B$32,0)","v":1},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":1}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":11996},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,{"$f":"+$F22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,{"$f":"+K23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":400.65000000000077},{"$f":"C67-SUM(E67:AY67)","v":400.65000000000077},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":400.65000000000077},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"384","index":30,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":72.167003999999977}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":72.167003999999963},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":72.167003999999977}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-4.8499999999999996},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.7E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},0,{"$f":"2018-A12","v":20},0,{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":-3637},1,0,10,0,0,0,-4.8499999999999996,1]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":-3637},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":-4.8499999999999996}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,-4.8499999999999996,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":-4.8499999999999996},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":-550.32999999999993},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-107.38},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-107.38},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-107.38},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-107.38},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-107.39},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-13.42},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":-550.32999999999993},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":-107.38},{"$f":"SUM(F67:F88)","v":-107.38},{"$f":"SUM(G67:G88)","v":-107.38},-107.38,-107.39,-13.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":438.09999999999991},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":330.71999999999991},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":223.33999999999992},115.95999999999992,8.5699999999999221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":-41.421834999999994},{"$f":"+F306*F307","v":-41.421834999999994},{"$f":"+G306*G307","v":-41.421835000000002},-41.421835000000002,-41.425692500000004,-3.3058774999999727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0.38574999999999998},{"$f":"IF(F303=0,0,+F310/F303)","v":0.38574999999999998},{"$f":"IF(G303=0,0,+G310/G303)","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":138.25190599999999},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":111.03644499999999},{"$f":"IF(F308<>0,+E315+F308,0)","v":83.820983999999982},{"$f":"IF(G308<>0,+F315+G308,0)","v":56.605522999999977},29.390061999999975,2.1720664999999748,-5.3290705182007514E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":72.167003999999977},{"$f":"+E308-E309","v":14.206373999999993},{"$f":"+F308-F309","v":14.206373999999993},{"$f":"+G308-G309","v":14.206374},14.206374,14.207697000000003,1.1338109999999926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":72.167003999999963},{"$f":"SUM(E493:CI493)","v":72.167003999999977},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":14.206373999999993},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":14.206373999999993},14.206374,14.206374,14.207697000000003,1.1338109999999926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":14.206373999999993},{"$f":"SUM(F498:F518)","v":14.206373999999993},14.206374,14.206374,14.207697000000003,1.1338109999999926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":14.206373999999993},{"$f":"+F319","v":14.206373999999993},14.206374,14.206374,14.207697000000003,1.1338109999999926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"385","index":31,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":82662.026957999973}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":82662.026957999973},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":77089.151411999977}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1693687.2799999998},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":748097.9099999998},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6.8000000000000005E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":888434.26},{"$f":"IFERROR(+B11/$B$32,0)","v":0.45934530710338378},{"$f":"+C11*$D$8","v":777987.30376869463},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":52903.136656271236},{"$f":"+F11*E11","v":1110965.869781696},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":81500.22},{"$f":"IFERROR(+B12/$B$32,0)","v":4.2137888271995882E-2},{"$f":"+C12*$D$8","v":71368.405372340596},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":4853.0515653191605},{"$f":"+F12*E12","v":97061.031306383215},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":14524.77},7.5097114515327405E-3,12719.102761931337,{"$f":"2018-A13","v":19},864.89898781133104,16433.08076841529,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":59297.58},3.0658503754219777E-2,51925.917832354273,18,3530.9624126000908,63557.323426801639,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":131619.91},6.8051166756975062E-2,115257.3955254475,17,7837.5028957304303,133237.5492274173,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":63489.81},3.282600366220173E-2,55596.984855904484,16,3780.594970201505,60489.51952322408,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":56472.09},2.9197646569617798E-2,49451.682600897293,15,3362.7144168610162,50440.716252915241,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":217577.23},0.1124935001190224,190528.81023426671,14,12955.959095930137,181383.4273430219,9145.382891244808,44586.960919220626,5.9600435081045261E-2]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":44554.869999999995},2.3036111240353721E-2,39015.968588452117,13,2653.0858640147439,34490.116232191671,4525.852356260446,22065.123410844997,2.9494967324323901E-2]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":89438.94},4.624242806811741E-2,78320.212215285414,12,5325.7744306394088,63909.293167672906,14410.919047612508,70258.303236387845,9.391591969076328E-2]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":66790.58},3.4532593871057074E-2,58487.414984815317,11,3977.1442189674417,43748.586408641859,14738.828576173459,71856.977617641343,9.605290518408395E-2]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":35066.53},1.8130374656983646E-2,30707.18493816756,10,2088.0885757953943,20880.885757953944,9826.2991802136166,47906.667521617535,6.4037964658419572E-2]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":25939.45},1.34114195757634E-2,22714.750742213462,9,1544.6030504705157,13901.427454234641,8813.3232879788211,42968.05346288588,5.7436403562316989E-2]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":20958.030000000002},1.0835886412835916E-2,18352.602984945017,8,1247.9770029762612,9983.81602381009,8368.786961134927,40800.782385461942,5.4539361546220536E-2]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":18000.53},9.3067763740602178E-3,15762.768762550311,7,1071.8682758534212,7503.0779309739482,8259.6908315763631,40268.900350241456,5.3828382370753401E-2]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":23617.07},1.221068430210257E-2,20681.080682566797,6,1406.3134864145422,8437.8809184872534,12243.199764079543,59689.908656511529,7.9788899098129473E-2]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":84285.09},4.3577743782963009E-2,73807.070336303514,4,5018.8807828686395,20075.523131474558,53731.547204828952,261960.20700724068,0.35016834495265564]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3876.92},2.0044758382181827E-3,3394.9552302574734,3,230.85695565750822,692.57086697252464,2702.3843632849489,13175.075054522786,1.7611431442874623E-2]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":6913.24},3.574338016725511E-3,6053.8108333484242,2,411.65913666769291,823.31827333538581,5230.4925600130382,25500.492449018981,3.408710558891815E-2]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1774.45},9.1744017187000352E-4,1553.8567492572386,1,105.66225894949223,105.66225894949223,1448.1944903077463,7060.4579284042647,9.4378794994952817E-3]
["Total",{"$f":"SUM(B11:B31)","v":1934131.5700000003},null,{"$f":"SUM(D11:D31)","v":1693687.2799999998},null,{"$f":"SUM(F11:F31)","v":115170.73503999997},{"$f":"SUM(G11:G31)","v":1938120.6760545727},{"$f":"SUM(H11:H31)","v":153444.90151470917},{"$f":"SUM(I11:I31)","v":748097.90999999992}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":52903.136656271236},{"$f":"+$F11","v":52903.136656271236},52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,{"$f":"+$F11","v":52903.136656271236},52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236,52903.136656271236]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":4853.0515653191605},4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605,4853.0515653191605]
[1999,null,0,null,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104,864.89898781133104]
[{"$f":"A40+1","v":2000},null,0,null,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908,3530.9624126000908]
[{"$f":"A41+1","v":2001},null,0,null,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303,7837.5028957304303]
[2002,null,0,null,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,{"$f":"+$F16","v":3780.594970201505},3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505,3780.594970201505]
[2003,null,0,null,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,{"$f":"+$F17","v":3362.7144168610162},3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162,3362.7144168610162]
[2004,null,44586.960919220626,null,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,{"$f":"+$F18","v":12955.959095930137},12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137,12955.959095930137]
[2005,null,22065.123410844997,null,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439,2653.0858640147439]
[2006,null,70258.303236387845,null,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088,5325.7744306394088]
[2007,null,71856.977617641343,null,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417,3977.1442189674417]
[2008,null,47906.667521617535,null,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943,2088.0885757953943]
[2009,null,42968.05346288588,null,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157,1544.6030504705157]
[2010,null,40800.782385461942,null,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,{"$f":"+$F24","v":1247.9770029762612},1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612,1247.9770029762612]
[{"$f":"A51+1","v":2011},null,40268.900350241456,null,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,{"$f":"+$F25","v":1071.8682758534212},1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,{"$f":"+$F25","v":1071.8682758534212},1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212,1071.8682758534212]
[2012,null,59689.908656511529,null,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,{"$f":"+$F26","v":1406.3134864145422},1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,{"$f":"+$F26","v":1406.3134864145422},1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422,1406.3134864145422]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,261960.20700724068,null,{"$f":"+$F28","v":5018.8807828686395},5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395,5018.8807828686395]
[2015,null,13175.075054522786,null,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822,230.85695565750822]
[2016,null,25500.492449018981,null,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291,411.65913666769291]
[2017,null,7060.4579284042647,null,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223,105.66225894949223]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":748097.90999999992},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":115170.73503999997},115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,{"$f":"SUM(BQ38:BQ58)","v":115170.73503999997},115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997,115170.73503999997]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":60},{"$f":"C67-SUM(E67:AY67)","v":60},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1818.2299999999959},{"$f":"C68-SUM(E68:AY68)","v":-4.0927261579781771E-12},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1818.23},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1052.7299999999996},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":647.80999999999995},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":404.92},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":6951.2099999999955},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2645.24},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2644.66},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1661.31},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":15916.419999999998},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4107.46},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4107.47},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4107.46},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3594.03},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":9395.7800000000025},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1981.85},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1981.87},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1981.85},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1981.85},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1468.36},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":6928.6499999999978},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1259.76},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1259.75},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1259.76},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1259.75},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1259.75},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":629.88},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":20631.740000000005},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5782.73},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5306.95},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1976.37},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1976.38},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1976.38},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1976.36},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1636.57},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7269.4299999999967},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2630.93},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2630.91},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2007.59},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":19882.640000000003},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5281.23},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5281.22},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5281.22},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4038.97},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":17747.63},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3943.93},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3943.92},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3943.9},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3943.92},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1971.96},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":5882.9499999999971},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1040.57},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1040.58},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1040.55},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1040.58},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1040.57},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":680.1},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4674.5600000000004},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":765.88},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":765.87},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":765.84},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":765.73},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":765.86},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":765.86},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":79.52},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2428.2800000000002},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":325.54000000000002},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":325.52999999999997},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":325.54000000000002},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":325.52},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":325.52999999999997},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":325.52},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":325.52},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":149.58000000000001},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7683.2199999999993},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":576.24},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":535.14},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":526.69000000000005},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":526.69000000000005},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":526.69000000000005},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":526.70000000000005},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":526.70000000000005},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":526.69000000000005},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":526.70000000000005},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":526.70000000000005},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":526.69000000000005},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":526.70000000000005},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":526.69000000000005},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":526.69000000000005},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":251.51},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":32528.859999999993},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2439.67},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2256.69},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2087.44},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1930.89},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1879.54},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1879.54},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1879.54},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1879.54},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1879.54},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1879.54},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1879.54},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1879.55},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1879.53},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1879.55},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1879.54},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1879.52},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1259.7},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1590.89},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":119.32},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":110.36},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":102.1},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":94.43},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":87.81},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":86.45},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":86.45},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":86.46},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":86.45},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":86.46},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":86.45},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":86.45},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":86.46},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":86.46},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":86.46},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":86.45},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":86.46},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":39.409999999999997},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2116.3000000000002},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":604.66},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":431.9},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":308.5},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":308.5},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":308.49},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":154.25},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":853.95},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":64.05},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":59.24},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":54.8},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":50.69},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":46.89},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":43.37},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":40.119999999999997},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":39.58},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":39.58},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":39.58},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":39.590000000000003},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":39.58},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":39.58},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":39.590000000000003},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":39.58},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":39.590000000000003},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":39.58},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":39.58},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":39.590000000000003},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19.79},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":165413.47},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":36035.100000000006},{"$f":"SUM(F67:F88)","v":33086.979999999996},{"$f":"SUM(G67:G88)","v":27430.92},21837.93,11657.829999999998,7068.0299999999988,4574.42,2681.85,2532.2699999999995,2532.2799999999997,2532.27,2532.2799999999997,2532.2600000000002,2532.29,2257.09,2005.56,1385.74,78.989999999999995,39.590000000000003,19.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":16781.991823290482},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":9132.9827273603441},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":-1818.0549143634933},{"$f":"IF(F227=0,0,F230*$C232)","v":-1938.6413553634932},{"$f":"IF(G227=0,0,G230*$C232)","v":-2314.7544722494795},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":-2767.0731237550503},{"$f":"+F230*F231","v":-2950.6052587550507},{"$f":"+G230*G231","v":-3523.048087079253},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0.38575000000000004},{"$f":"IF(F229=0,0,+F235/F229)","v":0.38575000000000004},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":9240.7264695893537},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":6473.6533458343038},{"$f":"+E238+F233","v":3523.048087079253},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":3169.2757276128868},"     End Excess Deferred",{"$f":"+E240-E241","v":2220.2575182213295},{"$f":"+F240-F241","v":1208.293614829772},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":-22.155864014744111},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":-22.175864014744093},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":-645.49586401474403},-2653.0858640147439,-2653.0858640147439,-2653.0858640147439,-2653.0858640147439,-2653.0858640147439,-840.43649872705009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":-8.5466245436875408},{"$f":"+F249*F250","v":-8.5543395436875347},{"$f":"+G249*G250","v":-249.00002954368753},-1023.4278720436876,-1023.4278720436876,-1023.4278720436874,-1023.4278720436873,-1023.4278720436873,-324.19837938395949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0.38574999999999998},{"$f":"IF(F246=0,0,+F253/F246)","v":0.38575000000000004},{"$f":"IF(G246=0,0,+G253/G246)","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0.38575000000000004},{"$f":"IF(F248=0,0,+F254/F248)","v":0.38575000000000004},{"$f":"IF(G248=0,0,+G254/G248)","v":0.38575000000000004},0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":1957.4702382547935},{"$f":"+E261","v":1954.5390174456429},{"$f":"+F261","v":1951.6051506364922},1866.2060478273415,1515.2027880181909,1164.1995282090402,813.19626839988962,462.19300859073917,111.18974878158872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":1957.4702382547935},{"$f":"+E251-E252","v":2.9312208091506458},{"$f":"+F251-F252","v":2.9338668091506444},{"$f":"+G251-G252","v":85.399102809150662},351.00325980915068,351.00325980915068,351.00325980915056,351.00325980915045,351.00325980915045,111.18974878158863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":-44.544430639409256},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":-44.554430639408565},-44.554430639408565,-1286.804430639409,-5325.7744306394088,-5325.7744306394088,-5325.7744306394088,-5325.7744306394088,-5325.7744306394088,-5325.7744306394088,-5325.7744306394088,-5325.7744306394088,-5325.7744306394088,-5325.7744306394088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":-44.544430639409256},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":-44.554430639408565},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":-44.554430639408565},-1286.804430639409,-5325.7744306394088,-5325.7744306394088,-5325.7744306394088,-5325.7744306394088,-5325.7744306394088,-5325.7744306394088,-5325.7744306394088,-5325.7744306394088,-5325.7744306394088,-1023.2356380755373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":19432.412093436611},"     Begin Cumulative DFIT",{"$f":"+C272","v":19432.412093436611},{"$f":"+E273","v":19415.229079317458},{"$f":"+F273","v":19398.042207698305},19380.855336079152,18884.470526960002,16830.053040340848,14775.635553721697,12721.218067102545,10666.800580483394,8612.3830938642423,6557.9656072450907,4503.5481206259401,2449.130634006789,394.7131473876384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0.38574999999999993},{"$f":"IF(F267=0,0,+F273/F267)","v":0.38574999999999993},{"$f":"IF(G267=0,0,+G273/G267)","v":0.38574999999999987},0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999982,0.38574999999999976,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":6664.7002461741104},{"$f":"+E280","v":6658.8070180005161},{"$f":"+F280","v":6652.9124668269224},6647.0179156533286,6476.7736894797354,5772.1737323061425,5067.5737751325496,4362.9738179589567,3658.3738607853638,2953.7739036117709,2249.1739464381781,1544.5739892645856,839.97403209099275,135.37407491740032,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,{"$f":"+BR280","v":6.8780536821577698E-12},6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12,6.8780536821577698E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":5.8932281735938421},{"$f":"+F270-F271","v":5.8945511735937508},5.8945511735937508,170.24422617359363,704.59995717359334,704.59995717359288,704.59995717359288,704.59995717359288,704.59995717359288,704.59995717359288,704.59995717359243,704.59995717359288,704.59995717359243,135.37407491739344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":54076.133398673897},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":54042.909179706454},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":54009.664960739014},53976.44074177157,51971.256522804128,47994.112303836686,44016.968084869244,40039.823865901802,36062.679646934361,32085.535427966919,28108.391208999477,24131.246990032036,20154.102771064594,16176.958552097152,12199.814333129711,8222.6701141622689,4245.5258951948272,268.38167622738547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":-8.418143797298141},{"$f":"IF(F284=0,0,F287*$C289)","v":-8.4206782972980818},{"$f":"IF(G284=0,0,G287*$C289)","v":-8.4257472972980771},-8.4206782972980818,-508.21394029729811,-1008.0072022972981,-1008.0072022972981,-1008.0072022972981,-1008.0072022972981,-1008.0072022972981,-1008.0072022972981,-1008.0072022972981,-1008.0072022972981,-1008.0072022972981,-1008.0072022972981,-1008.0072022972981,-1008.0072022972981,-1008.0072022972981,-68.021335839830854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":20872.680843505146},"     Begin Cumulative DFIT",{"$f":"+C291","v":20872.680843505146},{"$f":"+E292","v":20859.868458538454},{"$f":"+F292","v":20847.052216071763},20834.228258605071,20821.41201613838,20047.912203671691,18513.728821205001,16979.545438738311,15445.362056271621,13911.17867380493,12376.99529133824,10842.81190887155,9308.6285264048602,7774.4451439381692,6240.2617614714782,4706.0783790047872,3171.8949965380962,1637.7116140714052,103.52823160471394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":20872.680843505146},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":20859.868458538454},{"$f":"+E295+F290","v":20847.052216071763},{"$f":"+F295+G290","v":20834.228258605071},20821.41201613838,20047.912203671691,18513.728821205001,16979.545438738311,15445.362056271621,13911.17867380493,12376.99529133824,10842.81190887155,9308.6285264048602,7774.4451439381692,6240.2617614714782,4706.0783790047872,3171.8949965380962,1637.7116140714052,103.52823160471394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":4.3942411693925578},{"$f":"+F289-F290","v":4.3955641693925269},4.3982101693925237,4.3955641693925251,265.28587216939241,526.17618016939241,526.17618016939241,526.17618016939241,526.17618016939241,526.17618016939264,526.17618016939264,526.17618016939286,526.17618016939286,526.17618016939286,526.17618016939286,526.17618016939286,526.17618016939286,526.17618016939309,35.506895764883083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":40976.198945822143},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":39928.69037002675},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":38881.151794231359},37833.643218435966,36786.124642640571,35378.136066845174,33290.04749104978,31201.958915254385,29113.87033945899,27025.781763663595,24937.693187868201,22849.604612072806,20761.516036277411,18673.427460482017,16585.338884686622,14497.250308891227,12409.161733095832,10321.073157300438,8232.984581505043,6144.8960057096483,4056.807429914254,1968.7188541188598,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":-404.08029061307332},{"$f":"+F306*F307","v":-404.07643311307334},{"$f":"+G306*G307","v":-404.08800561307328},-404.07643311307322,-404.0802906130732,-543.13159311307322,-805.48016811307309,-805.48016811307298,-805.48016811307298,-805.48016811307286,-805.48016811307298,-805.48016811307309,-805.48016811307298,-805.48016811307298,-805.48016811307309,-805.48016811307309,-805.48016811307309,-805.4801681130732,-805.4801681130732,-805.48016811307332,-805.48016811307332,-805.4801681130732,-759.4332979763501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0.38574999999999998},{"$f":"IF(F303=0,0,+F310/F303)","v":0.38574999999999998},{"$f":"IF(G303=0,0,+G310/G303)","v":0.38574999999999993},0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999982,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":10650.911205853965},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":10385.417622818622},{"$f":"IF(F308<>0,+E315+F308,0)","v":10119.926574283279},{"$f":"IF(G308<>0,+F315+G308,0)","v":9854.4279222479363},9588.9368737125933,9323.4432906772508,8966.5885861419083,8437.3625366065662,7908.1364870712232,7378.9104375358802,6849.6843880005372,6320.4583384651942,5791.2322889298512,5262.0062393945082,4732.7801898591651,4203.5541403238221,3674.3280907884796,3145.102041253137,2615.8759917177945,2086.6499421824519,1557.4238926471094,1028.1978431117668,498.97179357642415,-8.5265128291212022E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":5559.7378281099964},{"$f":"+E308-E309","v":138.58670757773064},{"$f":"+F308-F309","v":138.58538457773062},{"$f":"+G308-G309","v":138.58935357773061},138.58538457773051,138.58670757773052,186.27688857773052,276.25411857773042,276.25411857773031,276.25411857773031,276.2541185777302,276.25411857773031,276.25411857773042,276.25411857773031,276.25411857773031,276.25411857773042,276.25411857773042,276.25411857773042,276.25411857773054,276.25411857773054,276.25411857773065,276.25411857773065,276.25411857773054,260.4615043999251,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":37514.770412415368},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":36736.037361944851},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":35957.274311474335},35178.401261003819,34399.6582105333,33620.915160062781,32155.832109592266,30611.22905912175,29066.626008651234,27522.022958180718,25977.419907710202,24432.816857239686,22888.21380676917,21343.610756298654,19799.007705828139,18254.404655357623,16709.801604887107,15165.198554416591,13620.595503946075,12075.992453475559,10531.389403005043,8986.7863525345274,7442.1833020640115,5897.5802515934956,4352.9772011229797,2808.3741506524639,1263.7711001819482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":-778.72305047051566},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":-778.73305047051565},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":-778.76305047051562},-778.87305047051564,-778.74305047051564,-778.74305047051564,-1465.0830504705157,-1544.6030504705157,-1544.6030504705157,-1544.6030504705157,-1544.6030504705157,-1544.6030504705157,-1544.6030504705157,-1544.6030504705157,-1544.6030504705157,-1544.6030504705157,-1544.6030504705157,-1544.6030504705157,-1544.6030504705157,-1544.6030504705157,-1544.6030504705157,-1544.6030504705157,-1544.6030504705157,-1544.6030504705157,-1544.6030504705157,-1544.6030504705157,-1544.6030504705157,-1263.7711001819482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":-300.3924167190014},{"$f":"+F325*F326","v":-300.39627421900138},{"$f":"+G325*G326","v":-300.40784671900138},-300.4502792190014,-300.40013171900142,-300.40013171900142,-565.15578671900153,-595.83062671900143,-595.83062671900143,-595.83062671900143,-595.83062671900143,-595.83062671900143,-595.83062671900143,-595.83062671900132,-595.83062671900132,-595.83062671900132,-595.83062671900143,-595.83062671900132,-595.83062671900143,-595.83062671900143,-595.83062671900143,-595.83062671900143,-595.83062671900143,-595.83062671900143,-595.83062671900143,-595.83062671900143,-595.83062671900154,-487.49970189518655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0.38574999999999998},{"$f":"IF(F324=0,0,+F330/F324)","v":0.38574999999999998},{"$f":"IF(G324=0,0,+G330/G324)","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":5066.2291851398004},{"$f":"+E337","v":4963.2041255625509},{"$f":"+F337","v":4860.1777429853018},4757.1473914080525,4654.1024868308032,4551.0747812535537,4448.0470756763043,4254.2165880990551,4049.8656045218058,3845.5146209445566,3641.1636373673073,3436.812653790058,3232.4616702128087,3028.1106866355594,2823.7597030583102,2619.4087194810609,2415.0577359038116,2210.7067523265623,2006.3557687493133,1802.004785172064,1597.6538015948147,1393.3028180175654,1188.9518344403161,984.60085086306685,780.24986728581757,575.89888370856829,371.54790013131907,167.19691655406973,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,{"$f":"+BR337","v":-2.0463630789890885E-12},-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":5066.2291851398022},{"$f":"+E327-E328","v":103.02505957724921},{"$f":"+F327-F328","v":103.02638257724919},{"$f":"+G327-G328","v":103.03035157724921},103.04490457724921,103.02770557724924,103.02770557724924,193.8304875772493,204.35098357724922,204.35098357724922,204.35098357724922,204.35098357724922,204.35098357724922,204.35098357724922,204.35098357724911,204.35098357724911,204.35098357724911,204.35098357724922,204.35098357724911,204.35098357724922,204.35098357724922,204.35098357724922,204.35098357724922,204.35098357724922,204.35098357724922,204.35098357724922,204.35098357724922,204.35098357724934,167.19691655407178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":-922.43700297626128},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":-922.44700297626127},-922.43700297626128,-922.45700297626126,-922.44700297626127,-922.45700297626126,-922.45700297626126,-1098.3970029762613,-1247.9770029762612,-1247.9770029762612,-1247.9770029762612,-1247.9770029762612,-1247.9770029762612,-1247.9770029762612,-1247.9770029762612,-1247.9770029762612,-1247.9770029762612,-1247.9770029762612,-1247.9770029762612,-1247.9770029762612,-1247.9770029762612,-1247.9770029762612,-1247.9770029762612,-1247.9770029762612,-1247.9770029762612,-1247.9770029762612,-1247.9770029762612,-1247.9770029762612,-1247.9770029762612,-1247.9770029762612,-1247.9770029762612,-1247.9770029762612,-1247.9770029762612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0.38574999999999998},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0.38574999999999998},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000037,0.38575000000000037,0.38575000000000043,0.38575000000000043,0.38575000000000048,0.38575000000000054,0.38575000000000059,0.38575000000000065,0.3857500000000007,0.3857500000000007,0.38575000000000076,0.38575000000000076,0.38575000000000076,0.38575000000000076,0.3857500000000007,0.38575000000000065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":-355.83007389809279},{"$f":"+F344*F345","v":-355.83393139809277},{"$f":"+G344*G345","v":-355.83007389809279},-355.83778889809275,-355.83393139809283,-355.83778889809281,-355.83778889809281,-423.70664389809292,-481.40712889809288,-481.40712889809288,-481.40712889809294,-481.40712889809305,-481.40712889809305,-481.40712889809311,-481.40712889809311,-481.40712889809316,-481.40712889809316,-481.40712889809322,-481.40712889809322,-481.40712889809333,-481.40712889809333,-481.40712889809339,-481.40712889809345,-481.4071288980935,-481.40712889809356,-481.40712889809367,-481.40712889809367,-481.40712889809373,-481.40712889809373,-481.40712889809373,-481.40712889809373,-481.40712889809367,-333.87368045297092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":14802.192795191944},"     Begin Cumulative DFIT",{"$f":"+C348","v":14802.192795191944},{"$f":"+E349","v":14446.362721293852},{"$f":"+F349","v":14090.528789895759},13734.698715997667,13378.860927099575,13023.026995701483,12667.18920680339,12311.351417905298,11887.644774007205,11406.237645109113,10924.830516211021,10443.423387312929,9962.0162584148366,9480.6091295167444,8999.2020006186503,8517.7948717205581,8036.387742822465,7554.9806139243719,7073.5734850262788,6592.1663561281857,6110.7592272300926,5629.3520983319995,5147.9449694339064,4666.5378405358133,4185.1307116377202,3703.7235827396266,3222.3164538415331,2740.9093249434395,2259.502196045346,1778.0950671472522,1296.6879382491584,815.28080935106459,333.87368045297092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0.38574999999999998},{"$f":"IF(F343=0,0,+F349/F343)","v":0.38574999999999998},{"$f":"IF(G343=0,0,+G349/G343)","v":0.38574999999999998},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000037,0.38575000000000037,0.38575000000000043,0.38575000000000043,0.38575000000000048,0.38575000000000054,0.38575000000000059,0.38575000000000065,0.3857500000000007,0.3857500000000007,0.38575000000000076,0.38575000000000076,0.38575000000000076,0.38575000000000076,0.3857500000000007,0.38575000000000065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":122.03841549375937},{"$f":"+F346-F347","v":122.03973849375936},122.03841549375937,122.04106149375932,122.03973849375942,122.04106149375937,122.04106149375937,145.31792349375945,165.10735749375948,165.10735749375948,165.10735749375954,165.10735749375965,165.10735749375965,165.10735749375971,165.10735749375971,165.10735749375976,165.10735749375976,165.10735749375982,165.10735749375982,165.10735749375993,165.10735749375993,165.10735749375999,165.10735749376005,165.10735749376011,165.10735749376016,165.10735749376028,165.10735749376028,165.10735749376033,165.10735749376033,165.10735749376033,165.10735749376033,165.10735749376028,114.50806979631417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":-1071.8682758534212},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":-1071.8682758534212},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":-1071.8682758534212},-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,-1071.8682758534212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":-271.66501451504962},{"$f":"IF(F360=0,0,F363*$C365)","v":-271.66501451504962},{"$f":"IF(G360=0,0,G363*$C365)","v":-271.66501451504962},-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-271.66501451504962,-154.54725671186978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":15120.255122695185},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":14706.781935284729},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":14293.308747874271},13879.835560463815,13466.362373053358,13052.889185642902,12639.415998232445,12225.942810821989,11812.469623411533,11398.996436001074,10985.523248590618,10572.050061180162,10158.576873769705,9745.103686359249,9331.6304989487926,8918.1573115383362,8504.684124127878,8091.2109367174207,7677.7377493069635,7264.2645618965062,6850.7913744860489,6437.3181870755916,6023.8449996651343,5610.371812254677,5196.8986248442197,4783.4254374337634,4369.9522500233061,3956.4790626128492,3543.0058752023924,3129.5326877919356,2716.0595003814788,2302.5863129710219,1889.1131255605649,1475.6399381501078,1062.1667507396508,648.69356332919358,235.22037591873641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0.38574999999999998},{"$f":"IF(F360=0,0,+F367/F360)","v":0.38575000000000004},{"$f":"IF(G360=0,0,+G367/G360)","v":0.38575000000000004},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.38574999999999976,0.38574999999999976,0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":10206.152793768697},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":9934.4877792536481},{"$f":"IF(F365<>0,+E372+F365,0)","v":9662.8227647385993},{"$f":"IF(G365<>0,+F372+G365,0)","v":9391.1577502235505},9119.4927357085016,8847.8277211934528,8576.162706678404,8304.4976921633552,8032.8326776483054,7761.1676631332557,7489.502648618206,7217.8376341031562,6946.1726195881065,6674.5076050730568,6402.842590558007,6131.1775760429573,5859.5125615279076,5587.8475470128578,5316.1825324978081,5044.5175179827584,4772.8525034677086,4501.1874889526589,4229.5224744376092,3957.8574599225594,3686.1924454075097,3414.52743089246,3142.8624163774102,2871.1974018623605,2599.5323873473108,2327.867372832261,2056.2023583172113,1784.5373438021616,1512.8723292871118,1241.2073147720621,969.54230025701247,697.87728574196285,426.21227122691323,154.54725671186361,-6.1675109463976696E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":5327.5755163369431},{"$f":"+E365-E366","v":141.80817289540761},{"$f":"+F365-F366","v":141.80817289540767},{"$f":"+G365-G366","v":141.80817289540767},141.80817289540761,141.80817289540761,141.80817289540761,141.80817289540761,141.80817289540761,141.80817289540761,141.80817289540767,141.80817289540761,141.80817289540761,141.80817289540761,141.80817289540761,141.80817289540761,141.80817289540761,141.80817289540767,141.80817289540755,141.80817289540755,141.80817289540749,141.80817289540744,141.80817289540738,141.80817289540727,141.80817289540727,141.80817289540727,141.80817289540721,141.80817289540727,141.80817289540727,141.80817289540727,141.80817289540727,141.80817289540738,141.80817289540738,141.80817289540744,141.80817289540749,141.80817289540749,141.80817289540755,141.80817289540755,80.67311920686663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":51176.615170096986},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":50305.441683682446},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":49425.818197267901},48546.194710853357,47666.571224438812,46786.95773802427,45907.344251609728,45027.720765195183,44148.107278780641,43268.493792366098,42388.870305951554,41509.256819537011,40629.633333122467,39750.009846707922,38595.206360293378,37188.892873878838,35782.579387464299,34376.265901049759,32969.95241463522,31563.638928220676,30157.325441806133,28751.01195539159,27344.698468977047,25938.384982562504,24532.071496147961,23125.758009733418,21719.444523318874,20313.131036904331,18906.817550489788,17500.504064075245,16094.190577660702,14687.877091246159,13281.563604831616,11875.250118417072,10468.936632002529,9062.6231455879861,7656.3096591734438,6249.9961727589016,4843.6826863443594,3437.3691999298171,2031.0557135152749,624.74222710073263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":-210.38212513176575},{"$f":"IF(F379=0,0,F382*$C384)","v":-220.79892013176575},{"$f":"IF(G379=0,0,G382*$C384)","v":-222.94057263176572},-222.94057263176572,-222.94057263176572,-222.93803813176572,-222.93803813176572,-222.94057263176572,-222.93803813176572,-222.93803813176572,-222.94057263176572,-222.93803813176572,-222.94057263176572,-222.94057263176572,-292.68494363176575,-356.43015313176573,-356.43015313176573,-356.43015313176573,-356.43015313176573,-356.43015313176573,-356.43015313176573,-356.43015313176573,-356.43015313176573,-356.43015313176573,-356.43015313176573,-356.43015313176573,-356.43015313176573,-356.43015313176573,-356.43015313176573,-356.43015313176573,-356.43015313176573,-356.43015313176573,-356.43015313176573,-356.43015313176573,-356.43015313176573,-356.43015313176573,-356.43015313176573,-356.43015313176573,-356.43015313176573,-356.43015313176573,-356.43015313176573,-356.43015313176573,-158.34091745868068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999993},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999993},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38574999999999993},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38574999999999987},0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000031,0.38575000000000031,0.38575000000000026,0.38575000000000026,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000031,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.3857500000000002,0.38575000000000026,0.3857500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":13181.095239992846},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":12970.713114861081},{"$f":"IF(F384<>0,+E391+F384,0)","v":12749.914194729316},{"$f":"IF(G384<>0,+F391+G384,0)","v":12526.97362209755},12304.033049465785,12081.092476834019,11858.154438702253,11635.216400570487,11412.275827938722,11189.337789806956,10966.39975167519,10743.459179043424,10520.521140911658,10297.580568279893,10074.639995648127,9781.9550520163612,9425.524898884596,9069.0947457528309,8712.6645926210658,8356.2344394893007,7999.8042863575347,7643.3741332257687,7286.9439800940027,6930.5138269622366,6574.0836738304706,6217.6535206987046,5861.2233675669386,5504.7932144351726,5148.3630613034065,4791.9329081716405,4435.5027550398745,4079.0726019081089,3722.6424487763434,3366.2122956445778,3009.7821425128122,2653.3519893810467,2296.9218362492811,1940.4916831175153,1584.0615299857495,1227.6313768539837,871.20122372221795,514.77107059045215,158.34091745868642,5.7411853049416095E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":6880.4849092564727},{"$f":"+E394","v":6770.6661870038288},{"$f":"+F394","v":6655.4099347511847},6539.0357474985412,6422.6615602458978,6306.2873729932535,6189.9145087406096,6073.5416444879656,5957.1674572353213,5840.7945929826774,5724.4217287300335,5608.0475414773891,5491.6746772247452,5375.3004899721009,5258.9263027194565,5106.1458014668124,4920.0905272141681,4734.0352529615238,4547.9799787088796,4361.9247044562353,4175.869430203591,3989.8141559509468,3803.7588816983025,3617.7036074456582,3431.648333193014,3245.5930589403697,3059.5377846877254,2873.4825104350812,2687.4272361824369,2501.3719619297926,2315.3166876771484,2129.2614134245041,1943.2061391718598,1757.1508649192156,1571.0955906665713,1385.040316413927,1198.9850421612828,1012.9297679086385,826.87449365599423,640.81921940334996,454.76394515070564,268.70867089806143,82.653396645417104,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,{"$f":"+BR394","v":-9.9475983006414026E-12},-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12,-9.9475983006414026E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":6880.4849092564828},{"$f":"+E384-E385","v":109.81872225264385},{"$f":"+F384-F385","v":115.25625225264386},{"$f":"+G384-G385","v":116.37418725264379},116.37418725264385,116.37418725264391,116.37286425264398,116.37286425264404,116.37418725264402,116.37286425264404,116.37286425264409,116.37418725264413,116.37286425264415,116.37418725264413,116.37418725264419,152.78050125264429,186.05527425264432,186.05527425264432,186.05527425264432,186.05527425264432,186.05527425264421,186.05527425264421,186.05527425264421,186.05527425264421,186.05527425264421,186.05527425264421,186.05527425264421,186.05527425264421,186.05527425264421,186.05527425264421,186.05527425264421,186.05527425264421,186.05527425264421,186.05527425264421,186.05527425264421,186.05527425264421,186.05527425264432,186.05527425264432,186.05527425264432,186.05527425264432,186.05527425264432,186.05527425264421,186.05527425264432,82.653396645427051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":-2579.2107828686394},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-2762.1907828686394},-2931.4407828686394,-3087.9907828686391,-3139.3407828686395,-3139.3407828686395,-3139.3407828686395,-3139.3407828686395,-3139.3407828686395,-3139.3407828686395,-3139.3407828686395,-3139.3307828686393,-3139.3507828686397,-3139.3307828686393,-3139.3407828686395,-3139.3607828686395,-3759.1807828686397,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,-5018.8807828686395,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.38574999999999998},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38574999999999998},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38575000000000015,0.3857500000000002,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.38574999999999965,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.38574999999999976,0.38574999999999976,0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":87508.21154855151},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":86442.696454059929},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":85311.893172068347},84120.700727576768,82909.700020585195,81698.699313593621,80487.698606602047,79276.697899610474,78065.6971926189,76854.696485627326,75643.695778635753,74432.698929144171,73221.694364652591,72010.69751516101,70799.696808169436,69588.688386177862,68138.584399186278,66202.551137194707,64266.517875203128,62330.484613211549,60394.45135121997,58458.418089228391,56522.384827236812,54586.351565245233,52650.318303253654,50714.285041262076,48778.251779270497,46842.218517278918,44906.185255287339,42970.15199329576,41034.118731304181,39098.085469312602,37162.052207321023,35226.018945329444,33289.985683337865,31353.95242134629,29417.919159354715,27481.88589736314,25545.852635371564,23609.819373379989,21673.786111388414,19737.752849396838,17801.719587405263,15865.686325413686,13929.653063422109,11993.619801430532,10057.586539438955,8121.5532774473777,6185.5200154558006,4249.4867534642235,2313.4534914726464,377.42022948106887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":88503.142108043088},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":87508.21154855151},{"$f":"+E428+F423","v":86442.696454059929},{"$f":"+F428+G423","v":85311.893172068347},84120.700727576768,82909.700020585195,81698.699313593621,80487.698606602047,79276.697899610474,78065.6971926189,76854.696485627326,75643.695778635753,74432.698929144171,73221.694364652591,72010.69751516101,70799.696808169436,69588.688386177862,68138.584399186278,66202.551137194707,64266.517875203128,62330.484613211549,60394.45135121997,58458.418089228391,56522.384827236812,54586.351565245233,52650.318303253654,50714.285041262076,48778.251779270497,46842.218517278918,44906.185255287339,42970.15199329576,41034.118731304181,39098.085469312602,37162.052207321023,35226.018945329444,33289.985683337865,31353.95242134629,29417.919159354715,27481.88589736314,25545.852635371564,23609.819373379989,21673.786111388414,19737.752849396838,17801.719587405263,15865.686325413686,13929.653063422109,11993.619801430532,10057.586539438955,8121.5532774473777,6185.5200154558006,4249.4867534642235,2313.4534914726464,377.42022948106887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":30353.767209057936},{"$f":"+E432","v":30012.537622484415},{"$f":"+F432","v":29647.099781910892},29259.27016633737,28850.72898576385,28435.394200190331,28020.059414616811,27604.724629043289,27189.389843469766,26774.055057896243,26358.72027232272,25943.385486749197,25528.052024175675,25112.715915602152,24697.382453028629,24282.047667455106,23866.710235881586,23369.370618308065,22705.372690734544,22041.374763161024,21377.376835587504,20713.378908013983,20049.380980440463,19385.383052866942,18721.385125293422,18057.387197719901,17393.389270146381,16729.391342572861,16065.39341499934,15401.39548742582,14737.397559852299,14073.399632278779,13409.401704705258,12745.403777131738,12081.405849558218,11417.407921984697,10753.409994411179,10089.41206683766,9425.4141392641395,8761.4162116906191,8097.4182841170996,7433.4203565435801,6769.4224289700605,6105.424501396541,5441.4265738230206,4777.4286462495002,4113.4307186759797,3449.4327911024593,2785.4348635289389,2121.4369359554184,1457.4390083818978,793.44108080837714,129.44315323485625,9.3791641120333225E-13,9.3791641120333225E-13,9.3791641120333225E-13,9.3791641120333225E-13,9.3791641120333225E-13,9.3791641120333225E-13,9.3791641120333225E-13,9.3791641120333225E-13,9.3791641120333225E-13,9.3791641120333225E-13,9.3791641120333225E-13,9.3791641120333225E-13,9.3791641120333225E-13,{"$f":"+BR432","v":9.3791641120333225E-13},9.3791641120333225E-13,9.3791641120333225E-13,9.3791641120333225E-13,9.3791641120333225E-13,9.3791641120333225E-13,9.3791641120333225E-13,9.3791641120333225E-13,9.3791641120333225E-13,9.3791641120333225E-13,9.3791641120333225E-13,9.3791641120333225E-13,9.3791641120333225E-13,9.3791641120333225E-13,9.3791641120333225E-13,9.3791641120333225E-13,9.3791641120333225E-13]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":-111.53695565750823},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":-120.49695565750822},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":-128.75695565750823},-136.42695565750822,-143.04695565750822,-144.40695565750821,-144.40695565750821,-144.39695565750822,-144.40695565750821,-144.39695565750822,-144.40695565750821,-144.40695565750821,-144.39695565750822,-144.39695565750822,-144.39695565750822,-144.40695565750821,-144.39695565750822,-191.44695565750823,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,-230.85695565750822,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":11472.648098865278},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":11352.15114320777},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":11223.394187550261},11086.967231892751,10943.920276235243,10799.513320577735,10655.106364920226,10510.709409262718,10366.302453605209,10221.9054979477,10077.498542290192,9933.0915866326832,9788.6946309751747,9644.2976753176663,9499.9007196601578,9355.4937640026492,9211.0968083451407,9019.649852687633,8788.7928970301255,8557.9359413726179,8327.0789857151103,8096.2220300576018,7865.3650744000934,7634.5081187425849,7403.6511630850764,7172.7942074275679,6941.9372517700594,6711.080296112551,6480.2233404550425,6249.366384797534,6018.5094291400255,5787.6524734825171,5556.7955178250086,5325.9385621675001,5095.0816065099916,4864.2246508524831,4633.3676951949747,4402.5107395374662,4171.6537838799577,3940.7968282224497,3709.9398725649417,3479.0829169074336,3248.2259612499256,3017.3690055924176,2786.5120499349096,2555.6550942774015,2324.7981386198935,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":2093.9411829623855},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":1863.0842273048772},1632.227271647369,1401.3703159898607,1170.5133603323525,939.65640467484423,708.79944901733597,477.94249335982772,247.0855377023195,16.228582044811276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":-28.269041411395463},{"$f":"IF(F436=0,0,F439*$C441)","v":-30.539953411395459},{"$f":"IF(G436=0,0,G439*$C441)","v":-32.633450411395465},-34.577411911395458,-36.255250911395457,-36.599942911395459,-36.599942911395459,-36.597408411395456,-36.599942911395459,-36.597408411395456,-36.599942911395459,-36.599942911395459,-36.597408411395456,-36.597408411395456,-36.597408411395456,-36.599942911395459,-36.597408411395456,-48.522230911395461,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-58.51069541139546,-4.1131341192574178,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38574999999999998},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38574999999999998},0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000026,0.38575000000000026,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38574999999999982,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":2936.0117020688003},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":2907.7426606574049},{"$f":"IF(F441<>0,+E448+F441,0)","v":2877.2027072460096},{"$f":"IF(G441<>0,+F448+G441,0)","v":2844.569256834614},2809.9918449232187,2773.7365940118234,2737.136651100428,2700.5367081890327,2663.9392997776372,2627.3393568662418,2590.7419484548464,2554.142005543451,2517.5420626320556,2480.9446542206601,2444.3472458092647,2407.7498373978692,2371.1498944864738,2334.5524860750784,2286.0302551636828,2227.5195597522875,2169.0088643408922,2110.4981689294968,2051.9874735181015,1993.476778106706,1934.9660826953104,1876.4553872839149,1817.9446918725193,1759.4339964611238,1700.9233010497283,1642.4126056383327,1583.9019102269372,1525.3912148155416,1466.8805194041461,1408.3698239927505,1349.859128581355,1291.3484331699594,1232.8377377585639,1174.3270423471683,1115.8163469357728,1057.3056515243773,998.79495611298182,940.28426070158639,881.77356529019096,823.26286987879553,764.7521744674001,706.24147905600466,647.73078364460923,589.2200882332138,530.70939282181837,472.19869741042294,413.68800199902751,355.17730658763207,296.66661117623664,238.15591576484118,179.64522035344572,121.13452494205026,62.623829530654803,4.1131341192593425,1.9246826354901714E-12,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":1532.5876827133643},"     End Excess Deferred",{"$f":"+E449-E450","v":1517.8313434798761},{"$f":"+F449-F450","v":1501.8895962463878},1484.8550510128994,1466.805764779411,1447.8806525459227,1428.7756123124343,1409.670572078946,1390.5668548454576,1371.4618146119692,1352.3580973784808,1333.2530571449925,1314.1480169115041,1295.0442996780157,1275.9405824445273,1256.8368652110389,1237.7318249775506,1218.6281077440622,1193.2996755105737,1162.7573002770853,1132.2149250435968,1101.6725498101084,1071.13017457662,1040.5877993431316,1010.0454241096431,979.50304887615471,948.96067364266628,918.41829840917796,887.87592317568965,857.33354794220133,826.79117270871302,796.24879747522471,765.70642224173639,735.16404700824808,704.62167177475976,674.07929654127145,643.53692130778313,612.99454607429482,582.4521708408065,551.90979560731807,521.36742037382965,490.82504514034122,460.28266990685285,429.74029467336447,399.1979194398761,368.65554420638773,338.11316897289936,307.57079373941099,277.02841850592262,246.48604327243424,215.9436680389459,185.40129280545756,154.85891757196919,124.31654233848083,93.774167104992458,63.2317918715041,32.689416638015729,2.1470414045273429,-1.1857181902996672E-12,-1.1857181902996672E-12,-1.1857181902996672E-12,-1.1857181902996672E-12,-1.1857181902996672E-12,-1.1857181902996672E-12,-1.1857181902996672E-12,-1.1857181902996672E-12,{"$f":"+BR449-BR450","v":-1.1857181902996672E-12},-1.1857181902996672E-12,-1.1857181902996672E-12,-1.1857181902996672E-12,-1.1857181902996672E-12,-1.1857181902996672E-12,-1.1857181902996672E-12,-1.1857181902996672E-12,-1.1857181902996672E-12,-1.1857181902996672E-12,-1.1857181902996672E-12,-1.1857181902996672E-12,-1.1857181902996672E-12,-1.1857181902996672E-12,-1.1857181902996672E-12,-1.1857181902996672E-12,-1.1857181902996672E-12,-1.1857181902996672E-12]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":23384.192449018981},"     Begin Cumulative Difference",{"$f":"+$C455","v":23384.192449018981},{"$f":"+E457","v":23577.19331235129},{"$f":"+F457","v":23597.434175683597},23494.275039015905,23391.115902348214,23287.946765680521,23030.53762901283,22618.878492345139,22207.219355677447,21795.560219009756,21383.901082342065,20972.241945674374,20560.582809006683,20148.923672338991,19737.2645356713,19325.605399003609,18913.946262335918,18502.287125668227,18090.627989000535,17678.968852332844,17267.309715665153,16855.650578997462,16443.991442329771,16032.332305662077,15620.673168994384,15209.014032326691,14797.354895658998,14385.695758991305,13974.036622323612,13562.377485655919,13150.718348988226,12739.059212320533,12327.40007565284,11915.740938985147,11504.081802317454,11092.422665649761,10680.763528982068,10269.104392314375,9857.4452556466822,9445.7861189789892,9034.1269823112962,8622.4678456436031,8210.8087089759101,7799.1495723082171,7387.4904356405241,6975.8312989728311,6564.172162305138,6152.513025637445,5740.853888969752,5329.194752302059,4917.535615634366,4505.8764789666729,4094.2173422989799,3682.5582056312869,3270.8990689635939,2859.2399322959009,2447.5807956282079,2035.9216589605148,1624.2625222928218,1212.6033856251288,800.94424895743589,389.28511228974298,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":193.00086333230706},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":20.240863332307072},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":-103.15913666769291},-103.15913666769291,-103.1691366676929,-257.40913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-411.65913666769291,-389.28511228974298,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.25345000000000001},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.38455445135569866},0.38455445135569866,0.38455445135569866,0.38455445135569866,0.3845544513556986,0.38455445135569855,0.38455445135569855,0.38455445135569849,0.38455445135569843,0.38455445135569838,0.38455445135569832,0.38455445135569832,0.38455445135569827,0.38455445135569821,0.38455445135569816,0.3845544513556981,0.38455445135569805,0.38455445135569799,0.38455445135569793,0.38455445135569782,0.38455445135569782,0.38455445135569788,0.38455445135569788,0.38455445135569793,0.38455445135569788,0.38455445135569793,0.38455445135569793,0.38455445135569793,0.38455445135569788,0.38455445135569793,0.38455445135569799,0.38455445135569793,0.38455445135569788,0.38455445135569793,0.38455445135569799,0.38455445135569799,0.38455445135569799,0.38455445135569799,0.38455445135569799,0.38455445135569799,0.38455445135569805,0.38455445135569805,0.38455445135569805,0.38455445135569805,0.38455445135569805,0.3845544513556981,0.3845544513556981,0.3845544513556981,0.38455445135569816,0.38455445135569816,0.38455445135569821,0.38455445135569821,0.38455445135569827,0.38455445135569832,0.38455445135569838,0.38455445135569843,0.38455445135569843,0.38455445135569843,0.38455445135569838,0.38455445135569838,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":48.916068811573226},{"$f":"+F458*F459","v":5.1300468115732274},{"$f":"+G458*G459","v":-39.670305203572184},-39.670305203572184,-39.674150748085736,-98.987829325188699,-158.30535344680519,-158.30535344680519,-158.30535344680519,-158.30535344680516,-158.30535344680513,-158.3053534468051,-158.30535344680507,-158.30535344680507,-158.30535344680504,-158.30535344680504,-158.30535344680501,-158.30535344680499,-158.30535344680496,-158.30535344680493,-158.30535344680493,-158.30535344680487,-158.30535344680487,-158.3053534468049,-158.3053534468049,-158.30535344680493,-158.3053534468049,-158.30535344680493,-158.30535344680493,-158.30535344680493,-158.3053534468049,-158.30535344680493,-158.30535344680493,-158.30535344680493,-158.3053534468049,-158.30535344680493,-158.30535344680493,-158.30535344680493,-158.30535344680493,-158.30535344680493,-158.30535344680493,-158.30535344680493,-158.30535344680496,-158.30535344680496,-158.30535344680496,-158.30535344680496,-158.30535344680496,-158.30535344680499,-158.30535344680499,-158.30535344680499,-158.30535344680501,-158.30535344680501,-158.30535344680504,-158.30535344680504,-158.30535344680504,-158.30535344680507,-158.3053534468051,-158.30535344680513,-158.30535344680513,-158.30535344680513,-158.3053534468051,-149.70132277752356,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38575000000000004},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38466700365346335},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38455445135569866},0.38455445135569866,0.38455445135569866,0.38455445135569866,0.3845544513556986,0.38455445135569855,0.38455445135569855,0.38455445135569849,0.38455445135569843,0.38455445135569838,0.38455445135569832,0.38455445135569832,0.38455445135569827,0.38455445135569821,0.38455445135569816,0.3845544513556981,0.38455445135569805,0.38455445135569799,0.38455445135569793,0.38455445135569782,0.38455445135569782,0.38455445135569788,0.38455445135569788,0.38455445135569793,0.38455445135569788,0.38455445135569793,0.38455445135569793,0.38455445135569793,0.38455445135569788,0.38455445135569793,0.38455445135569799,0.38455445135569793,0.38455445135569788,0.38455445135569793,0.38455445135569799,0.38455445135569799,0.38455445135569799,0.38455445135569799,0.38455445135569799,0.38455445135569799,0.38455445135569805,0.38455445135569805,0.38455445135569805,0.38455445135569805,0.38455445135569805,0.3845544513556981,0.3845544513556981,0.3845544513556981,0.38455445135569816,0.38455445135569816,0.38455445135569821,0.38455445135569821,0.38455445135569827,0.38455445135569832,0.38455445135569838,0.38455445135569843,0.38455445135569843,0.38455445135569843,0.38455445135569838,0.38455445135569838,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":3093.7286610052115},{"$f":"+E470","v":3093.7286610052115},{"$f":"+F470","v":3093.7286610052115},3080.2040389900662,3066.679416974921,3053.1534839152619,3019.4060002785,2965.4356550201214,2911.4653097617429,2857.4949645033644,2803.5246192449858,2749.5542739866073,2695.5839287282288,2641.6135834698507,2587.6432382114726,2533.6728929530946,2479.7025476947165,2425.7322024363384,2371.7618571779603,2317.7915119195823,2263.8211666612042,2209.8508214028261,2155.880476144448,2101.91013088607,2047.9397856276919,1993.9694403693138,1939.9990951109357,1886.0287498525577,1832.0584045941796,1778.0880593358015,1724.1177140774234,1670.1473688190454,1616.1770235606673,1562.2066783022892,1508.2363330439111,1454.2659877855331,1400.295642527155,1346.3252972687769,1292.3549520103988,1238.3846067520208,1184.4142614936427,1130.4439162352646,1076.4735709768865,1022.5032257185084,968.53288046013017,914.56253520175198,860.5921899433738,806.62184468499561,752.65149942661742,698.68115416823923,644.71080890986104,590.74046365148274,536.77011839310444,482.79977313472614,428.82942787634784,374.85908261796953,320.88873735959123,266.91839210121293,212.94804684283457,158.97770158445621,105.00735632607785,51.037011067699524,1.1326051208015997E-11,1.1326051208015997E-11,1.1326051208015997E-11,1.1326051208015997E-11,{"$f":"+BR470","v":1.1326051208015997E-11},1.1326051208015997E-11,1.1326051208015997E-11,1.1326051208015997E-11,1.1326051208015997E-11,1.1326051208015997E-11,1.1326051208015997E-11,1.1326051208015997E-11,1.1326051208015997E-11,1.1326051208015997E-11,1.1326051208015997E-11,1.1326051208015997E-11,1.1326051208015997E-11,1.1326051208015997E-11,1.1326051208015997E-11,1.1326051208015997E-11,1.1326051208015997E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":3093.7286610051997},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":13.524622015145415},13.524622015145415,13.525933059658971,33.747483636761928,53.970345258378416,53.970345258378416,53.970345258378416,53.970345258378387,53.970345258378359,53.97034525837833,53.970345258378302,53.970345258378302,53.970345258378273,53.970345258378273,53.970345258378245,53.970345258378217,53.970345258378188,53.97034525837816,53.97034525837816,53.970345258378103,53.970345258378103,53.970345258378131,53.970345258378131,53.97034525837816,53.970345258378131,53.97034525837816,53.97034525837816,53.97034525837816,53.970345258378131,53.97034525837816,53.97034525837816,53.97034525837816,53.970345258378131,53.97034525837816,53.97034525837816,53.97034525837816,53.97034525837816,53.97034525837816,53.97034525837816,53.97034525837816,53.970345258378188,53.970345258378188,53.970345258378188,53.970345258378188,53.970345258378188,53.970345258378217,53.970345258378217,53.970345258378217,53.970345258378245,53.970345258378245,53.970345258378273,53.970345258378273,53.970345258378273,53.970345258378302,53.97034525837833,53.970345258378359,53.970345258378359,53.970345258378359,53.97034525837833,51.037011067688198,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":6206.5079284042649},"     Begin Cumulative Difference",{"$f":"+$C474","v":6206.5079284042649},{"$f":"+E476","v":6164.8956694547724},{"$f":"+F476","v":6118.4734105052803},6067.6111515557877,6012.6388926062955,5953.8666336568031,5891.5743747073111,5826.0321157578192,5759.9498568083272,5693.8675978588353,5627.7853389093434,5561.7130799598508,5495.6308210103589,5429.548562060867,5363.4763031113744,5297.3940441618824,5231.3217852123898,5165.2395262628979,5099.157267313406,5033.0850083639134,4947.2127494144215,4841.5504904649297,4735.8882315154378,4630.225972565946,4524.5637136164542,4418.9014546669623,4313.2391957174705,4207.5769367679786,4101.9146778184868,3996.2524188689945,3890.5901599195022,3784.9279009700099,3679.2656420205176,3573.6033830710253,3467.941124121533,3362.2788651720407,3256.6166062225484,3150.9543472730561,3045.2920883235638,2939.6298293740715,2833.9675704245792,2728.3053114750869,2622.6430525255946,2516.9807935761023,2411.31853462661,2305.6562756771177,2199.9940167276254,2094.3317577781331,1988.6694988286408,1883.0072398791485,1777.3449809296562,1671.6827219801639,1566.0204630306716,1460.3582040811793,1354.695945131687,1249.0336861821947,1143.3714272327024,1037.7091682832101,932.04690933371796,826.38465038422578,720.72239143473359,615.06013248524141,509.39787353574917,403.73561458625693,298.07335563676469,192.41109668727245,{"$f":"+BR476","v":86.748837737780221},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.38574999999999998},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.38574999999999998},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999982,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.38574999999999965,0.38574999999999959,0.38574999999999954,0.38574999999999948,0.38574999999999948,0.38574999999999948,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999937,0.38574999999999937,0.38574999999999937,0.38574999999999937,0.38574999999999937,0.38574999999999937,0.38574999999999937,0.38574999999999932,0.38574999999999932,0.38574999999999932,0.38574999999999926,0.38574999999999926,0.38574999999999926,0.38574999999999932,0.38574999999999932,0.38574999999999932,0.38574999999999932,0.38574999999999932,0.38574999999999926,0.38574999999999926,0.38574999999999932,0.38574999999999932,0.38574999999999937,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0.38574999999999943},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":2394.160433381945},"     Begin Cumulative DFIT",{"$f":"+C481","v":2394.160433381945},{"$f":"+E482","v":2378.1085044921783},{"$f":"+F482","v":2360.2011181024118},2340.581001712645,2319.3754528228783,2296.7040539331115,2272.674815043345,2247.3918886535785,2221.9006572638118,2196.4094258740452,2170.9181944842785,2145.4308205945117,2119.9395892047451,2094.4483578149784,2068.9609839252116,2043.469752535445,2017.9823786456784,1992.4911472559118,1966.9999158661451,1941.5125419763785,1908.3873180866119,1867.6281016968453,1826.8688853070787,1786.1096689173121,1745.3504525275455,1704.5912361377789,1663.8320197480123,1623.0728033582457,1582.3135869684791,1541.5543705787125,1500.7951541889458,1460.0359377991792,1419.2767214094126,1378.517505019646,1337.7582886298794,1296.9990722401128,1256.2398558503462,1215.4806394605796,1174.721423070813,1133.9622066810464,1093.2029902912798,1052.4437739015132,1011.6845575117466,970.92534112197995,930.16612473221335,889.40690834244674,848.64769195268013,807.88847556291353,767.12925917314692,726.37004278338031,685.61082639361371,644.8516100038471,604.09239361408049,563.33317722431389,522.57396083454728,481.81474444478073,441.05552805501418,400.29631166524763,359.53709527548108,318.77787888571453,278.01866249594798,237.25944610618143,196.50022971641488,155.74101332664833,114.98179693688178,74.222580547115228,{"$f":"+BR482","v":33.463364157348671},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.38574999999999998},{"$f":"IF(F476=0,0,+F482/F476)","v":0.38574999999999998},{"$f":"IF(G476=0,0,+G482/G476)","v":0.38574999999999998},0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999982,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.38574999999999965,0.38574999999999959,0.38574999999999954,0.38574999999999948,0.38574999999999948,0.38574999999999948,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999943,0.38574999999999937,0.38574999999999937,0.38574999999999937,0.38574999999999937,0.38574999999999937,0.38574999999999937,0.38574999999999937,0.38574999999999932,0.38574999999999932,0.38574999999999932,0.38574999999999926,0.38574999999999926,0.38574999999999926,0.38574999999999932,0.38574999999999932,0.38574999999999932,0.38574999999999932,0.38574999999999932,0.38574999999999926,0.38574999999999926,0.38574999999999932,0.38574999999999932,0.38574999999999937,0.38574999999999943,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":2394.160433381945},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":2378.1085044921783},{"$f":"+E485+F480","v":2360.2011181024118},{"$f":"+F485+G480","v":2340.581001712645},2319.3754528228783,2296.7040539331115,2272.674815043345,2247.3918886535785,2221.9006572638118,2196.4094258740452,2170.9181944842785,2145.4308205945117,2119.9395892047451,2094.4483578149784,2068.9609839252116,2043.469752535445,2017.9823786456784,1992.4911472559118,1966.9999158661451,1941.5125419763785,1908.3873180866119,1867.6281016968453,1826.8688853070787,1786.1096689173121,1745.3504525275455,1704.5912361377789,1663.8320197480123,1623.0728033582457,1582.3135869684791,1541.5543705787125,1500.7951541889458,1460.0359377991792,1419.2767214094126,1378.517505019646,1337.7582886298794,1296.9990722401128,1256.2398558503462,1215.4806394605796,1174.721423070813,1133.9622066810464,1093.2029902912798,1052.4437739015132,1011.6845575117466,970.92534112197995,930.16612473221335,889.40690834244674,848.64769195268013,807.88847556291353,767.12925917314692,726.37004278338031,685.61082639361371,644.8516100038471,604.09239361408049,563.33317722431389,522.57396083454728,481.81474444478073,441.05552805501418,400.29631166524763,359.53709527548108,318.77787888571453,278.01866249594798,237.25944610618143,196.50022971641488,155.74101332664833,114.98179693688178,74.222580547115228,33.463364157348671,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":5.5053018590178198},{"$f":"+F479-F480","v":6.1416648590178209},6.7290768590178196,7.2728298590178184,7.7755698590178195,8.2412658590178189,8.6712408590178214,8.7426828590178154,8.7426828590178154,8.7426828590178154,8.7413598590178125,8.7426828590178118,8.7426828590178083,8.741359859017809,8.7426828590178083,8.7413598590178054,8.7426828590178083,8.7426828590178047,8.7413598590178054,11.360899859017806,13.979116859017793,13.979116859017786,13.979116859017786,13.979116859017786,13.979116859017786,13.979116859017779,13.979116859017772,13.979116859017765,13.979116859017765,13.979116859017765,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017743,13.979116859017743,13.979116859017743,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017743,13.979116859017743,13.979116859017751,13.979116859017751,{"$f":"+BR479-BR480","v":13.979116859017751},11.476871232708273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":821.1209989278841},"     End Excess Deferred",{"$f":"+E487-E488","v":815.61569706886633},{"$f":"+F487-F488","v":809.47403220984847},802.74495535083065,795.47212549181279,787.69655563279503,779.45528977377717,770.7840489147593,762.04136605574149,753.29868319672369,744.55600033770588,735.81464047868803,727.07195761967023,718.32927476065242,709.58791490163458,700.84523204261677,692.10387218359892,683.36118932458112,674.61850646556331,665.87714660654547,654.5162467475277,640.53712988850987,626.55801302949203,612.5788961704742,598.59977931145636,584.62066245243852,570.64154559342069,556.66242873440297,542.68331187538524,528.70419501636752,514.7250781573498,500.74596129833202,486.76684443931424,472.78772758029646,458.80861072127868,444.8294938622609,430.85037700324312,416.87126014422535,402.89214328520757,388.91302642618979,374.93390956717201,360.95479270815423,346.97567584913645,332.99655899011867,319.01744213110089,305.03832527208317,291.05920841306545,277.08009155404773,263.10097469503,249.12185783601225,235.1427409769945,221.16362411797675,207.184507258959,193.20539039994125,179.2262735409235,165.24715668190575,151.268039822888,137.28892296387025,123.3098061048525,109.33068924583475,95.351572386816997,81.372455527799247,67.393338668781496,53.414221809763752,39.435104950746002,25.455988091728251,{"$f":"+BR487-BR488","v":11.476871232710501},2.2275514766079141E-12,2.2275514766079141E-12,2.2275514766079141E-12,2.2275514766079141E-12,2.2275514766079141E-12,2.2275514766079141E-12,2.2275514766079141E-12,2.2275514766079141E-12,2.2275514766079141E-12,2.2275514766079141E-12,2.2275514766079141E-12,2.2275514766079141E-12,2.2275514766079141E-12,2.2275514766079141E-12,2.2275514766079141E-12,2.2275514766079141E-12,2.2275514766079141E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":821.12099892788115},{"$f":"+E479-E480","v":5.5053018590178198},{"$f":"+F479-F480","v":6.1416648590178209},{"$f":"+G479-G480","v":6.7290768590178196},7.2728298590178184,7.7755698590178195,8.2412658590178189,8.6712408590178214,8.7426828590178154,8.7426828590178154,8.7426828590178154,8.7413598590178125,8.7426828590178118,8.7426828590178083,8.741359859017809,8.7426828590178083,8.7413598590178054,8.7426828590178083,8.7426828590178047,8.7413598590178054,11.360899859017806,13.979116859017793,13.979116859017786,13.979116859017786,13.979116859017786,13.979116859017786,13.979116859017779,13.979116859017772,13.979116859017765,13.979116859017765,13.979116859017765,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017743,13.979116859017743,13.979116859017743,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017743,13.979116859017743,13.979116859017751,13.979116859017751,13.979116859017751,{"$f":"+BS479-BS480","v":11.476871232708273},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":82662.026957999973},{"$f":"SUM(E493:CI493)","v":82662.026957999973},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":1939.0052050065119},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":2033.4250690065123},2350.9438194598738,1594.8846796301,2398.2870016746128,2727.7346652517158,2929.1675138733317,2963.0363138733328,2743.0122368457705,2631.8211650641824,2631.8224880641819,2631.8211650641829,2631.8238110641823,2062.5939598079831,1963.62884489059,1996.90626389059,2078.9084498905904,2251.7914748905905,1766.3348104860809,1733.4474547211978,1736.0656717211975,1736.0656717211973,1720.2730575433914,1459.811553143466,1459.811553143466,1459.8115531434657,1459.8115531434653,1422.657486120288,1255.4605695662162,1255.4605695662162,1255.4605695662158,1255.4605695662158,1204.86128186877,1090.3532120724556,1090.3532120724556,1090.3532120724553,1090.3532120724553,1029.2181583839147,948.54503917704824,948.54503917704824,948.54503917704824,948.54503917704847,845.14316156983136,762.48976492440477,762.48976492440477,762.48976492440477,762.48976492440477,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":762.48976492440477},762.48976492440477,762.48976492440499,762.48976492440499,762.48976492440522,227.93499058573968,98.491837350884396,98.491837350884381,98.491837350884424,98.491837350884467,70.096503521924632,67.949462117396109,67.949462117396109,67.949462117396081,65.016127926705934,13.979116859017743,13.979116859017751,13.979116859017751,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":13.979116859017751},11.476871232708273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":1939.0052050065119},{"$f":"SUM(F498:F518)","v":2033.4250690065123},2350.9438194598738,1594.8846796301,2398.2870016746133,2727.7346652517158,2929.1675138733326,2963.0363138733319,2743.012236845771,2631.821165064182,2631.8224880641824,2631.8211650641829,2631.8238110641823,2062.5939598079835,1963.6288448905898,1996.9062638905898,2078.9084498905904,2251.7914748905905,1766.3348104860811,1733.4474547211976,1736.0656717211973,1736.0656717211971,1720.2730575433914,1459.811553143466,1459.8115531434657,1459.8115531434655,1459.8115531434653,1422.6574861202878,1255.460569566216,1255.460569566216,1255.460569566216,1255.4605695662158,1204.8612818687698,1090.3532120724553,1090.3532120724553,1090.3532120724553,1090.3532120724553,1029.2181583839149,948.54503917704812,948.54503917704812,948.54503917704835,948.54503917704835,845.14316156983136,762.48976492440477,762.48976492440477,762.48976492440477,762.48976492440477,762.48976492440477,762.48976492440465,762.48976492440488,762.48976492440488,762.48976492440511,227.93499058573968,98.491837350884396,98.491837350884367,98.491837350884424,98.491837350884467,70.096503521924632,67.949462117396109,67.949462117396109,67.949462117396081,65.016127926705934,13.979116859017743,13.979116859017751,13.979116859017751,{"$f":"SUM(BR498:BR518)","v":13.979116859017751},11.476871232708273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":949.01820939155709},{"$f":"+F243","v":1011.9639033915576},1208.2936148297736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":2.9312208091506458},{"$f":"+F262","v":2.9338668091506444},85.399102809150662,351.00325980915068,351.00325980915068,351.00325980915056,351.00325980915045,351.00325980915045,111.18974878158863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":5.8932281735938421},{"$f":"+F281","v":5.8945511735937508},5.8945511735937508,170.24422617359363,704.59995717359334,704.59995717359288,704.59995717359288,704.59995717359288,704.59995717359288,704.59995717359288,704.59995717359243,704.59995717359288,704.59995717359243,135.37407491739344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":4.3942411693925578},{"$f":"+F300","v":4.3955641693925269},4.3982101693925237,4.3955641693925251,265.28587216939241,526.17618016939241,526.17618016939241,526.17618016939241,526.17618016939241,526.17618016939264,526.17618016939264,526.17618016939286,526.17618016939286,526.17618016939286,526.17618016939286,526.17618016939286,526.17618016939286,526.17618016939309,35.506895764883083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":138.58670757773064},{"$f":"+F319","v":138.58538457773062},138.58935357773061,138.58538457773051,138.58670757773052,186.27688857773052,276.25411857773042,276.25411857773031,276.25411857773031,276.2541185777302,276.25411857773031,276.25411857773042,276.25411857773031,276.25411857773031,276.25411857773042,276.25411857773042,276.25411857773042,276.25411857773054,276.25411857773054,276.25411857773065,276.25411857773065,276.25411857773054,260.4615043999251,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":103.02505957724921},{"$f":"+F338","v":103.02638257724919},103.03035157724921,103.04490457724921,103.02770557724924,103.02770557724924,193.8304875772493,204.35098357724922,204.35098357724922,204.35098357724922,204.35098357724922,204.35098357724922,204.35098357724922,204.35098357724911,204.35098357724911,204.35098357724911,204.35098357724922,204.35098357724911,204.35098357724922,204.35098357724922,204.35098357724922,204.35098357724922,204.35098357724922,204.35098357724922,204.35098357724922,204.35098357724922,204.35098357724934,167.19691655407178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":122.03841549375937},{"$f":"+F357","v":122.03973849375936},122.03841549375937,122.04106149375932,122.03973849375942,122.04106149375937,122.04106149375937,145.31792349375945,165.10735749375948,165.10735749375948,165.10735749375954,165.10735749375965,165.10735749375965,165.10735749375971,165.10735749375971,165.10735749375976,165.10735749375976,165.10735749375982,165.10735749375982,165.10735749375993,165.10735749375993,165.10735749375999,165.10735749376005,165.10735749376011,165.10735749376016,165.10735749376028,165.10735749376028,165.10735749376033,165.10735749376033,165.10735749376033,165.10735749376033,165.10735749376028,114.50806979631417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":141.80817289540761},{"$f":"+F376","v":141.80817289540767},141.80817289540767,141.80817289540761,141.80817289540761,141.80817289540761,141.80817289540761,141.80817289540761,141.80817289540761,141.80817289540767,141.80817289540761,141.80817289540761,141.80817289540761,141.80817289540761,141.80817289540761,141.80817289540761,141.80817289540767,141.80817289540755,141.80817289540755,141.80817289540749,141.80817289540744,141.80817289540738,141.80817289540727,141.80817289540727,141.80817289540727,141.80817289540721,141.80817289540727,141.80817289540727,141.80817289540727,141.80817289540727,141.80817289540738,141.80817289540738,141.80817289540744,141.80817289540749,141.80817289540749,141.80817289540755,141.80817289540755,80.67311920686663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":109.81872225264385},{"$f":"+F395","v":115.25625225264386},116.37418725264379,116.37418725264385,116.37418725264391,116.37286425264398,116.37286425264404,116.37418725264402,116.37286425264404,116.37286425264409,116.37418725264413,116.37286425264415,116.37418725264413,116.37418725264419,152.78050125264429,186.05527425264432,186.05527425264432,186.05527425264432,186.05527425264432,186.05527425264421,186.05527425264421,186.05527425264421,186.05527425264421,186.05527425264421,186.05527425264421,186.05527425264421,186.05527425264421,186.05527425264421,186.05527425264421,186.05527425264421,186.05527425264421,186.05527425264421,186.05527425264421,186.05527425264421,186.05527425264421,186.05527425264432,186.05527425264432,186.05527425264432,186.05527425264432,186.05527425264432,186.05527425264421,186.05527425264432,82.653396645427051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":341.22958657352092},{"$f":"+F433","v":365.43784057352093},387.82961557352098,408.54118057352093,415.33478557352089,415.33478557352089,415.33478557352112,415.33478557352134,415.33478557352134,415.33478557352157,415.33478557352157,415.33346257352173,415.33610857352153,415.3334625735215,415.33478557352157,415.33743157352149,497.33961757352176,663.99792757352179,663.99792757352202,663.99792757352179,663.99792757352157,663.99792757352157,663.99792757352111,663.99792757352088,663.99792757352066,663.99792757352043,663.99792757351997,663.99792757351997,663.99792757351997,663.99792757351997,663.99792757351975,663.99792757351975,663.99792757351975,663.99792757351952,663.99792757351952,663.99792757351929,663.99792757351929,663.99792757351952,663.99792757351952,663.99792757351952,663.99792757351975,663.99792757351975,663.99792757351997,663.99792757352043,663.99792757352043,663.99792757352043,663.99792757352043,663.99792757352043,663.99792757352043,663.99792757352066,663.99792757352066,663.99792757352088,129.44315323485532,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":14.756339233488333},{"$f":"+F452","v":15.941747233488336},17.03454523348833,18.049286233488345,18.925112233488363,19.105040233488353,19.105040233488353,19.103717233488361,19.105040233488353,19.103717233488361,19.10504023348836,19.10504023348836,19.103717233488368,19.103717233488368,19.103717233488375,19.105040233488367,19.103717233488382,25.328432233488392,30.5423752334884,30.5423752334884,30.542375233488386,30.542375233488372,30.542375233488372,30.542375233488372,30.542375233488372,30.542375233488372,30.542375233488357,30.542375233488357,30.542375233488357,30.542375233488357,30.542375233488357,30.542375233488357,30.542375233488343,30.542375233488343,30.542375233488343,30.542375233488357,30.542375233488357,30.542375233488372,30.542375233488386,30.542375233488386,30.5423752334884,30.542375233488386,30.542375233488386,30.542375233488386,30.542375233488386,30.542375233488386,30.542375233488372,30.542375233488372,30.542375233488357,30.542375233488343,30.542375233488357,30.542375233488357,30.542375233488357,30.542375233488372,30.542375233488357,30.542375233488372,30.542375233488386,2.1470414045285287,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},13.524622015145415,13.524622015145415,13.525933059658971,33.747483636761928,53.970345258378416,53.970345258378416,53.970345258378416,53.970345258378387,53.970345258378359,53.97034525837833,53.970345258378302,53.970345258378302,53.970345258378273,53.970345258378273,53.970345258378245,53.970345258378217,53.970345258378188,53.97034525837816,53.97034525837816,53.970345258378103,53.970345258378103,53.970345258378131,53.970345258378131,53.97034525837816,53.970345258378131,53.97034525837816,53.97034525837816,53.97034525837816,53.970345258378131,53.97034525837816,53.97034525837816,53.97034525837816,53.970345258378131,53.97034525837816,53.97034525837816,53.97034525837816,53.97034525837816,53.97034525837816,53.97034525837816,53.97034525837816,53.970345258378188,53.970345258378188,53.970345258378188,53.970345258378188,53.970345258378188,53.970345258378217,53.970345258378217,53.970345258378217,53.970345258378245,53.970345258378245,53.970345258378273,53.970345258378273,53.970345258378273,53.970345258378302,53.97034525837833,53.970345258378359,53.970345258378359,53.970345258378359,53.97034525837833,51.037011067688198,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":5.5053018590178198},{"$f":"+F490","v":6.1416648590178209},6.7290768590178196,7.2728298590178184,7.7755698590178195,8.2412658590178189,8.6712408590178214,8.7426828590178154,8.7426828590178154,8.7426828590178154,8.7413598590178125,8.7426828590178118,8.7426828590178083,8.741359859017809,8.7426828590178083,8.7413598590178054,8.7426828590178083,8.7426828590178047,8.7413598590178054,11.360899859017806,13.979116859017793,13.979116859017786,13.979116859017786,13.979116859017786,13.979116859017786,13.979116859017779,13.979116859017772,13.979116859017765,13.979116859017765,13.979116859017765,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017758,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017743,13.979116859017743,13.979116859017743,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017751,13.979116859017743,13.979116859017743,13.979116859017751,13.979116859017751,{"$f":"+BR490","v":13.979116859017751},11.476871232708273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3851","index":32,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":24441},{"$f":"IFERROR(+B11/$B$32,0)","v":1},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":1}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":24441},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"387","index":33,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":40519.588472999996}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":40519.588472999974},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":40519.588472999989}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":993744.80999999994},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":492512.71999999991},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.04}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":171436.10000000003},{"$f":"IFERROR(+B11/$B$32,0)","v":0.17883944869879345},{"$f":"+C11*$D$8","v":177720.77396768724},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":7108.83095870749},{"$f":"+F11*E11","v":149285.45013285728},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":28435.323834829964},{"$f":"+$E$8*J11","v":23814.026512468157},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":4.8352104515124325E-2}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":29309.07},{"$f":"IFERROR(+B12/$B$32,0)","v":3.0574761795644823E-2},{"$f":"+C12*$D$8","v":30383.510851408322},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":1215.3404340563329},{"$f":"+F12*E12","v":24306.808681126658},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":6076.7021702816637},{"$f":"+$E$8*J12","v":5089.1189927018349},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":1.0332969659548764E-2}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":55290.630000000005},5.7678317387113737E-2,57317.528552977034,{"$f":"2018-A13","v":19},2292.7011421190814,43561.321700262546,13756.206852714487,11520.553681905973,2.3391383032515332E-2]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":34130.11},3.5603995053720756E-2,35381.285299900672,18,1415.2514119960269,25474.525415928485,9906.7598839721868,8296.7172767202774,1.6845691369596055E-2]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2369.8000000000002},2.4721381641696276E-3,2456.6744702464953,17,98.266978809859808,1670.5386397676168,786.13583047887846,658.37335344477651,1.336764162039869E-3]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":25861.67},2.6978488225234503E-2,26809.732655472897,16,1072.3893062189159,17158.228899502654,9651.5037559702432,8082.9452713435503,1.6411647746566935E-2]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3151.76},3.2878665627070914E-3,3267.3003326627113,15,130.69201330650844,1960.3801995976266,1306.9201330650847,1094.520001926908,2.2223182417032967E-3]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":9489.64},9.8994435008146944E-3,9837.5206008228324,14,393.50082403291333,5509.0115364607864,4328.509064362046,3625.0415228933125,7.3603003043115579E-3]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3556.27},3.7098450456120855E-3,3686.6392599812229,13,147.46557039924892,1917.0524151902359,1769.586844790987,1481.9943068961863,3.009047780321667E-3]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":23917.64},2.495050664227785E-2,24794.436482634137,12,991.77745930536548,11901.329511664386,12893.106970969751,10797.724443661069,2.1923747357552655E-2]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":46159.45},4.8152813731994135E-2,47851.608733065899,11,1914.064349322636,21054.707842548996,26796.900890516903,22441.879402023947,4.5566090967201725E-2]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":8846.07},9.2280813781399334E-3,9170.3579757842053,10,366.8143190313682,3668.1431903136818,5502.2147854705236,4607.9970651852746,9.3560975748713162E-3]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":36682.22},3.8266316148394965E-2,38026.953070286683,9,1521.0781228114674,13689.703105303208,24337.249964983475,20381.969949530801,4.1383641725092513E-2]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":5232.75},5.4587226679713979E-3,5424.5773205259293,8,216.98309282103719,1735.8647425682975,3688.7125779576318,3089.2245025449733,6.2723750617953052E-3]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":55237.1},5.762247573130818E-2,57262.036197338457,7,2290.4814478935382,16033.370135254767,41228.666062083692,34528.199938188904,7.0106209517165174E-2]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":34492.300000000003},3.5981825976870642E-2,35756.75281883838,6,1430.2701127535352,8581.6206765212119,27175.132142317168,22758.640663845159,4.6209244430976654E-2]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":132802.01999999999},0.13853698283433966,137670.40768468412,5,5506.8163073873648,27534.081536936825,110136.3261477473,92237.014992446915,0.18727844225515014]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":75164.63},7.8410562249425816E-2,77920.089284548827,4,3116.8035713819531,12467.214285527813,65452.874999021013,54815.500241805894,0.11129763357544532]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":85946.87},8.9658425781891135E-2,89097.5952935245,3,3563.90381174098,10691.71143522294,78405.88385830156,65663.39134313073,0.13332323953608902]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":60259.34},6.2861597671395639E-2,62468.386434257496,2,2498.7354573703001,4997.4709147406002,57470.915519516893,48130.765586752364,9.7724918834080812E-2]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":59267.94},6.1827384752179776E-2,61440.642713351786,1,2457.6257085340717,2457.6257085340717,58983.017004817717,49397.120950582932,0.10029613235285161]
["Total",{"$f":"SUM(B11:B31)","v":958603.38000000012},null,{"$f":"SUM(D11:D31)","v":993744.80999999971},null,{"$f":"SUM(F11:F31)","v":39749.792399999991},{"$f":"SUM(G11:G31)","v":405656.16070583073},{"$f":"SUM(H11:H31)","v":588088.64929416915},{"$f":"SUM(I11:I31)","v":492512.72}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":23814.026512468157},null,{"$f":"+$F11","v":7108.83095870749},{"$f":"+$F11","v":7108.83095870749},7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,{"$f":"+$F11","v":7108.83095870749},7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749,7108.83095870749]
[1998,null,{"$f":"+I12","v":5089.1189927018349},null,{"$f":"+$F12","v":1215.3404340563329},1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329,1215.3404340563329]
[1999,null,11520.553681905973,null,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814,2292.7011421190814]
[{"$f":"A40+1","v":2000},null,8296.7172767202774,null,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269,1415.2514119960269]
[{"$f":"A41+1","v":2001},null,658.37335344477651,null,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808,98.266978809859808]
[2002,null,8082.9452713435503,null,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,{"$f":"+$F16","v":1072.3893062189159},1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159,1072.3893062189159]
[2003,null,1094.520001926908,null,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,{"$f":"+$F17","v":130.69201330650844},130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844,130.69201330650844]
[2004,null,3625.0415228933125,null,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,{"$f":"+$F18","v":393.50082403291333},393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333,393.50082403291333]
[2005,null,1481.9943068961863,null,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892,147.46557039924892]
[2006,null,10797.724443661069,null,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548,991.77745930536548]
[2007,null,22441.879402023947,null,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636,1914.064349322636]
[2008,null,4607.9970651852746,null,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682,366.8143190313682]
[2009,null,20381.969949530801,null,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674,1521.0781228114674]
[2010,null,3089.2245025449733,null,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719,216.98309282103719]
[{"$f":"A51+1","v":2011},null,34528.199938188904,null,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,{"$f":"+$F25","v":2290.4814478935382},2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,{"$f":"+$F25","v":2290.4814478935382},2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382,2290.4814478935382]
[2012,null,22758.640663845159,null,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,{"$f":"+$F26","v":1430.2701127535352},1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,{"$f":"+$F26","v":1430.2701127535352},1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352,1430.2701127535352]
[2013,null,92237.014992446915,null,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648,5506.8163073873648]
[2014,null,54815.500241805894,null,{"$f":"+$F28","v":3116.8035713819531},3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531,3116.8035713819531]
[2015,null,65663.39134313073,null,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098,3563.90381174098]
[2016,null,48130.765586752364,null,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001,2498.7354573703001]
[2017,null,49397.120950582932,null,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717,2457.6257085340717]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":492512.72},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":39749.792399999991},39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,{"$f":"SUM(BQ38:BQ58)","v":39749.792399999991},39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991,39749.792399999991]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0.12000000000000455},{"$f":"C67-SUM(E67:AY67)","v":0.12000000000000455},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":653.86000000000058},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":653.86},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3989.8300000000036},3.637978807091713E-12,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2466.41},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1523.42},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4070.9799999999977},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1522.35},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1522.14},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1026.49},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":300.75000000000017},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":84.31},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":84.29},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":84.31},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":47.84},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3934.4000000000005},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":807.05},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":807.07},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":807.06},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":807.04},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":706.18},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":386.66999999999996},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":70.31},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":70.3},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":70.31},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":70.3},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":70.3},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":35.15},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1354.4299999999998},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":211.64},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":211.64},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":211.63},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":211.64},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":211.64},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":211.64},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":84.6},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":603.73},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":209.99},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":210},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":183.74},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4969.1299999999983},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1412.72},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1412.72},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1412.71},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":730.98},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":12265.499999999998},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2725.65},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2725.7},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2725.65},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2725.65},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1362.85},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":11289.86},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":846.74},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":783.25},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":769.34},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":769.34},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":769.35},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":769.36},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":769.36},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":769.37},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":769.34},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":769.36},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":769.34},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":769.36},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":769.36},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":769.35},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":427.64},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":47696.189999999995},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3577.23},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3308.92},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3060.75},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2961.02},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2961.03},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2961.03},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2960.99},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2961.03},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2960.99},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2961.01},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2961.02},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2960.99},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2961},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2961.02},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2961},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2217.16},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":28827.579999999994},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2162.0700000000002},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1999.93},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1849.94},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1711.19},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1676.46},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1676.44},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1676.45},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1676.44},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1676.45},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1676.44},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1676.43},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1676.45},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1676.42},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1676.46},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1676.4},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1676.41},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":987.2},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":20993.589999999993},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5998.17},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4296.9100000000008},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3752.24},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3752.25},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3194.02},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":18446.7},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5270.5},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3764.65},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2689.03},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2689},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2689.02},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1344.5},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":26458.89},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5669.77},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4454.82},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3629.85},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3629.85},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3629.83},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3629.85},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1814.92},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":186242.21000000002},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":33688.770000000004},{"$f":"SUM(F67:F88)","v":27175.760000000002},{"$f":"SUM(G67:G88)","v":22273.05},20106.099999999999,17270.68,10627.970000000001,7306.32,5406.84,5406.78,5406.81,5406.79,5406.8,5406.7800000000007,5406.83,5065.04,3893.5699999999997,987.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":23813.906512468158},"     Begin Cumulative Difference",{"$f":"+$C94","v":23813.906512468158},{"$f":"+E96","v":16705.075553760667},{"$f":"+F96","v":9596.2445950531765},2487.4136363456864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":-7108.83095870749},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":-7108.83095870749},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":-7108.83095870749},-7108.83095870749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":16705.075553760667},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":9596.2445950531765},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":2487.4136363456864},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":-7108.83095870749},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":-7108.83095870749},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":-7108.83095870749},-2487.4136363456864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0.38574999999999998},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0.38574999999999998},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0.38575000000000009},0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":-1801.7332064844134},{"$f":"IF(F94=0,0,F97*$C99)","v":-1801.7332064844134},{"$f":"IF(G94=0,0,G97*$C99)","v":-1801.7332064844134},-630.4349861318143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":-2742.2315423214141},{"$f":"+F97*F98","v":-2742.2315423214141},{"$f":"+G97*G98","v":-2742.231542321415},-959.51981022034852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":9186.2144371845916},"     Begin Cumulative DFIT",{"$f":"+C101","v":9186.2144371845916},{"$f":"+E102","v":6443.9828948631775},{"$f":"+F102","v":3701.7513525417635},959.51981022034852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":6443.9828948631775},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":3701.7513525417635},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":959.51981022034852},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0.38574999999999998},{"$f":"IF(F94=0,0,+F101/F94)","v":0.38574999999999998},{"$f":"IF(G94=0,0,+G101/G94)","v":0.38575000000000009},0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0.38574999999999998},{"$f":"IF(F96=0,0,+F102/F96)","v":0.38575000000000009},{"$f":"IF(G96=0,0,+G102/G96)","v":0.38574999999999998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":9186.2144371845916},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":6443.9828948631775},{"$f":"+E105+F100","v":3701.7513525417635},{"$f":"+F105+G100","v":959.51981022034852},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":6035.6346055850545},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":4233.9013991006414},{"$f":"IF(F99<>0,+E106+F99,0)","v":2432.1681926162282},{"$f":"IF(G99<>0,+F106+G99,0)","v":630.43498613181487},5.6843418860808015E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":3150.5798315995371},{"$f":"+E109","v":2210.0814957625362},{"$f":"+F109","v":1269.5831599255355},329.08482408853388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":940.4983358370007},{"$f":"+F99-F100","v":940.4983358370007},940.4983358370016,329.08482408853422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":3150.5798315995371},"     End Excess Deferred",{"$f":"+E107-E108","v":2210.0814957625362},{"$f":"+F107-F108","v":1269.5831599255355},329.08482408853388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":3150.5798315995371},{"$f":"+E99-E100","v":940.4983358370007},{"$f":"+F99-F100","v":940.4983358370007},{"$f":"+G99-G100","v":940.4983358370016},329.08482408853422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":4435.2589927018344},"     Begin Cumulative Difference",{"$f":"+$C113","v":4435.2589927018344},{"$f":"+E115","v":3873.7785586455016},{"$f":"+F115","v":2658.4381245891686},1443.0976905328357,227.75725647650279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":-561.48043405633291},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":-1215.3404340563329},-1215.3404340563329,-1215.3404340563329,-1215.3404340563329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":3873.7785586455016},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":2658.4381245891686},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":1443.0976905328357},227.75725647650279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":-561.48043405633291},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":-1215.3404340563329},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":-1215.3404340563329},-1215.3404340563329,-227.75725647650279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0.38574999999999998},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0.38574999999999993},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0.38574999999999987},0.38574999999999987,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":-142.30721601157759},{"$f":"IF(F113=0,0,F116*$C118)","v":-308.02803301157758},{"$f":"IF(G113=0,0,G116*$C118)","v":-308.02803301157758},-308.02803301157758,-57.725076653969637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":-216.59107743723041},{"$f":"+F116*F117","v":-468.81757243723035},{"$f":"+G116*G117","v":-468.8175724372303},-468.8175724372303,-87.857361685810929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":1710.9011564347325},"     Begin Cumulative DFIT",{"$f":"+C120","v":1710.9011564347325},{"$f":"+E121","v":1494.3100789975019},{"$f":"+F121","v":1025.4925065602715},556.67493412304123,87.857361685810929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":1494.3100789975019},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":1025.4925065602715},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":556.67493412304123},87.857361685810929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0.38574999999999998},{"$f":"IF(F113=0,0,+F120/F113)","v":0.38574999999999993},{"$f":"IF(G113=0,0,+G120/G113)","v":0.38574999999999987},0.38574999999999987,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0.38574999999999993},{"$f":"IF(F115=0,0,+F121/F115)","v":0.38574999999999987},{"$f":"IF(G115=0,0,+G121/G115)","v":0.38574999999999987},0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":1710.9011564347325},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":1494.3100789975019},{"$f":"+E124+F119","v":1025.4925065602715},{"$f":"+F124+G119","v":556.67493412304123},87.857361685810929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":1124.11639170028},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":981.80917568870245},{"$f":"IF(F118<>0,+E125+F118,0)","v":673.78114267712488},{"$f":"IF(G118<>0,+F125+G118,0)","v":365.7531096655473},57.725076653969722,8.5265128291212022E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":74.283861425652816},{"$f":"+F118-F119","v":160.78953942565278},160.78953942565272,160.78953942565272,30.132285031841292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":586.78476473445232},{"$f":"+E118-E119","v":74.283861425652816},{"$f":"+F118-F119","v":160.78953942565278},{"$f":"+G118-G119","v":160.78953942565272},160.78953942565272,30.132285031841292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":7530.723681905969},"     Begin Cumulative Difference",{"$f":"+$C132","v":7530.723681905969},{"$f":"+E134","v":7704.432539786887},{"$f":"+F134","v":6935.1513976678052},4642.4502555487234,2349.749113429642,57.04797131056057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0.25345000000000001},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0.38276708311689867},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0.38276708311689867},0.38276708311689872,0.38276708311689867,0.38276708311689789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":2904.9766602952272},"     Begin Cumulative DFIT",{"$f":"+C139","v":2904.9766602952272},{"$f":"+E140","v":2949.0031703251461},{"$f":"+F140","v":2654.5476714593888},1776.9771428316858,899.40661420398271,21.836085576279743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0.38276708311689867},{"$f":"IF(F134=0,0,+F140/F134)","v":0.38276708311689867},{"$f":"IF(G134=0,0,+G140/G134)","v":0.38276708311689872},0.38276708311689867,0.38276708311689789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":2904.9766602952272},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":2949.0031703251461},{"$f":"+E143+F138","v":2654.5476714593888},{"$f":"+F143+G138","v":1776.9771428316858},899.40661420398271,21.836085576279743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":99.481193395675973},296.48542415762176,296.48542415762188,296.48542415762176,7.3772772476181654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":107.09858800397296},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":106.88858800397315},-388.76141199602694,-1415.2514119960269,-1415.2514119960269,-1415.2514119960269,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0.25345000000000001},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0.25345000000000001},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0.37937336476344719},0.37937336476344724,0.37937336476344724,0.37937336476344724,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":1657.2222916244546},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":1684.3132042540615},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":1536.8274792949401},999.91878913978758,463.01009898463508,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":5.6843418860808015E-14},5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":1630.0781544948477},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":1657.2222916244546},{"$f":"+E162+F157","v":1684.3132042540615},{"$f":"+F162+G157","v":1536.8274792949401},999.91878913978758,463.01009898463508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},48.954145088728481,178.21321978475947,178.21321978475947,153.68445705184519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":559.06504171009283},"     End Excess Deferred",{"$f":"+E164-E165","v":559.06504171009283},{"$f":"+F164-F165","v":559.06504171009283},510.11089662136436,331.89767683660489,153.68445705184541,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,{"$f":"+BR164-BR165","v":2.2737367544323206E-13},2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":-13.956978809859805},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":-13.976978809859801},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":-13.956978809859805},-50.426978809859804,-98.266978809859808,-98.266978809859808,-68.771480585617496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":-5.3839045759034194},{"$f":"+F173*F174","v":-5.3916195759034178},{"$f":"+G173*G174","v":-5.3839045759034194},{"$f":"+H173*H174","v":-19.45220707590342},-37.906487075903428,-37.906487075903421,-26.52859863590195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0.38574999999999998},{"$f":"IF(F170=0,0,+F177/F170)","v":0.38574999999999998},{"$f":"IF(G170=0,0,+G177/G170)","v":0.38574999999999998},0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":137.95320859132246},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":132.56930401541905},{"$f":"+E181+F176","v":127.17768443951563},{"$f":"+F181+G176","v":121.79377986361222},102.3415727877088,64.435085711805371,26.52859863590195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":47.313569660743894},"     End Excess Deferred",{"$f":"+E183-E184","v":45.467061364199445},{"$f":"+F183-F184","v":43.617907067654997},41.771398771110547,35.099909474566097,22.099188178021638,9.0984668814771865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":47.313569660743909},{"$f":"+E175-E176","v":1.8465082965444517},{"$f":"+F175-F176","v":1.8491542965444512},{"$f":"+G175-G176","v":1.8465082965444517},6.6714892965444523,13.000721296544459,13.000721296544452,9.0984668814771936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":4148.5452713435498},"     Begin Cumulative Difference",{"$f":"+$C189","v":4148.5452713435498},{"$f":"+E191","v":3883.2059651246336},{"$f":"+F191","v":3617.8866589057179},3352.557352686802,3087.2080464678861,2720.9987402489701,1648.6094340300542,576.22012781113835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":-265.33930621891591},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":-265.31930621891581},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":-265.32930621891592},-265.3493062189159,-366.20930621891591,-1072.3893062189159,-1072.3893062189159,-576.22012781113835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":1600.3013384207743},"     Begin Cumulative DFIT",{"$f":"+C196","v":1600.3013384207743},{"$f":"+E197","v":1497.9467010468275},{"$f":"+F197","v":1395.5997786728806},1293.2489987989338,1190.8905039249871,1049.6252640510402,635.95108917709342,222.27691430314667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0.38575000000000004},{"$f":"IF(F191=0,0,+F197/F191)","v":0.38574999999999998},{"$f":"IF(G191=0,0,+G197/G191)","v":0.38574999999999998},0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":548.85253939875156},{"$f":"+E204","v":513.74814918598895},{"$f":"+F204","v":478.64640497322637},443.54333776046383,408.43762454770126,359.98813333493865,218.11102812217615,76.23392290941365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":707.85000192690802},"     Begin Cumulative Difference",{"$f":"+$C208","v":707.85000192690802},{"$f":"+E210","v":647.46798862039964},{"$f":"+F210","v":587.07597531389115},526.69396200738265,466.30194870087422,405.90993539436579,310.36792208785732,179.67590878134888,48.983895474840438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":-60.382013306508441},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":-60.392013306508446},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":-60.382013306508441},-60.392013306508446,-60.392013306508446,-95.542013306508437,-130.69201330650844,-130.69201330650844,-130.69201330650844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0.38574999999999998},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0.38574999999999998},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0.38574999999999998},0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":273.05313824330477},"     Begin Cumulative DFIT",{"$f":"+C215","v":273.05313824330477},{"$f":"+E216","v":249.76077661031914},{"$f":"+F216","v":226.4645574773335},203.17219584434787,179.87597671136223,156.57975757837659,119.72442594539096,69.30998181240534,18.895537679419704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":273.05313824330477},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":249.76077661031914},{"$f":"+E219+F214","v":226.4645574773335},{"$f":"+F219+G214","v":203.17219584434787},179.87597671136223,156.57975757837659,119.72442594539096,69.30998181240534,18.895537679419704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":7.9885403604510667},{"$f":"+F213-F214","v":7.9898633604510643},7.9885403604510667,7.9898633604510678,7.9898633604510643,12.640208360451059,17.290553360451064,17.290553360451071,6.4805693713213941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":2088.7506988603991},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":1906.8898748274858},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":1725.0190507945724},1543.1582267616591,1361.2974027287457,1179.4365786958324,870.53575466291909,477.03493063000576,83.534106597092432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":-46.092625851141889},{"$f":"IF(F227=0,0,F230*$C232)","v":-46.092625851141889},{"$f":"IF(G227=0,0,G230*$C232)","v":-46.095160351141885},-46.092625851141889,-46.092625851141889,-46.092625851141889,-78.29091385114188,-99.732783851141889,-99.732783851141889,-21.171719317033077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":-70.152812870696323},{"$f":"+F230*F231","v":-70.152812870696323},{"$f":"+G230*G231","v":-70.156670370696318},-70.152812870696323,-70.152812870696323,-70.152812870696323,-119.15849287069632,-151.79294287069632,-151.79294287069632,-32.223281619828413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0.38575000000000004},{"$f":"IF(F229=0,0,+F235/F229)","v":0.38575000000000004},{"$f":"IF(G229=0,0,+G235/G229)","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":875.88839495609534},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":805.73558208539907},{"$f":"+E238+F233","v":735.58276921470269},{"$f":"+F238+G233","v":665.42609884400633},595.27328597331007,525.12047310261369,454.96766023191736,335.80916736122106,184.01622449052473,32.223281619828413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":300.40190447878524},"     End Excess Deferred",{"$f":"+E240-E241","v":276.34171745923084},{"$f":"+F240-F241","v":252.2815304396764},228.22002042012195,204.15983340056752,180.09964638101309,156.03945936145865,115.17188034190421,63.11172132234978,11.051562302795347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":62.524429600751091},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":62.534429600751082},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":36.274429600751091},-147.46557039924892,-147.46557039924892,-147.46557039924892,-147.46557039924892,-147.46557039924892,-147.46557039924892,-147.46557039924892,-7.3386029036971649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":15.846816682310365},{"$f":"+F249*F250","v":15.849351182310363},{"$f":"+G249*G250","v":9.1937541823103643},-53.857169164845452,-53.857169164845452,-53.857169164845452,-53.857169164845452,-53.857169164845452,-53.857169164845452,-53.857169164845452,-2.6801942782168027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0.38574999999999998},{"$f":"IF(F246=0,0,+F253/F246)","v":0.37695739682005502},{"$f":"IF(G246=0,0,+G253/G246)","v":0.36925951355313591},0.3652185999690119,0.3652185999690119,0.3652185999690119,0.3652185999690119,0.3652185999690119,0.3652185999690119,0.3652185999690119,0.36521859996901174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0.37695739682005502},{"$f":"IF(F248=0,0,+F254/F248)","v":0.36925951355313591},{"$f":"IF(G248=0,0,+G254/G248)","v":0.3652185999690119},0.3652185999690119,0.3652185999690119,0.3652185999690119,0.3652185999690119,0.3652185999690119,0.3652185999690119,0.36521859996901174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":116.19436780236543},{"$f":"+E261","v":116.19436780236543},{"$f":"+F261","v":116.19436780236543},116.19436780236543,99.712347455209624,83.230327108053814,66.748306760898004,50.266286413742193,33.784266066586383,17.302245719430573,0.82022537227476278,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,{"$f":"+BR261","v":6.6613381477509392E-15},6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15,6.6613381477509392E-15]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":116.19436780236543},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},16.48202034715581,16.48202034715581,16.48202034715581,16.48202034715581,16.48202034715581,16.48202034715581,16.48202034715581,0.82022537227475611,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":420.94254069463454},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":420.94254069463454},420.93254069463455,-260.79745930536546,-991.77745930536548,-991.77745930536548,-991.77745930536548,-991.77745930536548,-991.77745930536548,-991.77745930536548,-991.77745930536548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":420.94254069463454},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":420.94254069463454},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":420.93254069463455},-260.79745930536546,-991.77745930536548,-991.77745930536548,-991.77745930536548,-991.77745930536548,-991.77745930536548,-991.77745930536548,-879.94985060741601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":2248.3803066422579},"     Begin Cumulative DFIT",{"$f":"+C272","v":2248.3803066422579},{"$f":"+E273","v":2355.0681935813132},{"$f":"+F273","v":2461.7560805203684},2568.4414329594238,2473.9830946369166,2114.7708115064588,1755.5585283760008,1396.3462452455428,1037.1339621150848,677.92167898462685,318.70939585416875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0.37683882813665887},{"$f":"IF(F267=0,0,+F273/F267)","v":0.36905234043152096},{"$f":"IF(G267=0,0,+G273/G267)","v":0.36219040850358497},0.36219040850358503,0.36219040850358508,0.36219040850358508,0.36219040850358508,0.36219040850358508,0.36219040850358514,0.36219040850358519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":771.12304489635949},{"$f":"+E280","v":771.12304489635949},{"$f":"+F280","v":771.12304489635949},771.12304489635949,742.76382263479695,634.91753656528385,527.07125049577076,419.2249644262576,311.37867835674444,203.53239228723129,95.686106217718077,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,{"$f":"+BR280","v":-1.0800249583553523E-12},-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,28.359222261562522,107.8462860695131,107.84628606951316,107.84628606951316,107.84628606951316,107.84628606951316,107.84628606951321,95.686106217719157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":10987.965052701313},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":11799.600703378677},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":12611.186354056041},13422.772004733404,12871.557655410768,10957.493306088132,9043.428956765496,7129.3646074428598,5215.3002581202236,3301.2359087975874,1387.1715594749514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":205.69638316417794},{"$f":"IF(F284=0,0,F287*$C289)","v":205.70905566417787},{"$f":"IF(G284=0,0,G287*$C289)","v":205.69638316417794},205.69638316417794,-139.7052768358221,-485.11960933582208,-485.11960933582208,-485.11960933582208,-485.11960933582208,-485.11960933582208,-485.11960933582208,-351.57863174892645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":3925.5383543307385},"     Begin Cumulative DFIT",{"$f":"+C291","v":3925.5383543307385},{"$f":"+E292","v":4131.2347374949168},{"$f":"+F292","v":4336.9437931590946},4542.6401763232725,4748.3365594874504,4553.343211907697,3876.2385330905927,3199.1338542734884,2522.0291754563841,1844.9244966392798,1167.8198178221755,490.71513900507125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":3925.5383543307385},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":4131.2347374949168},{"$f":"+E295+F290","v":4336.9437931590946},{"$f":"+F295+G290","v":4542.6401763232725},4748.3365594874504,4553.343211907697,3876.2385330905927,3199.1338542734884,2522.0291754563841,1844.9244966392798,1167.8198178221755,490.71513900507125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,55.288070743930945,191.98506948128221,191.98506948128221,191.98506948128221,191.98506948128221,191.98506948128221,191.98506948128221,139.13650725614485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":4241.182746153906},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":3874.3684271225379},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":3507.5541080911698},3140.7397890598018,2773.9254700284337,2407.1111509970656,2040.2968319656975,1673.4825129343294,1306.6681939029613,939.85387487159312,573.03955584022492,206.22523680885672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":-141.49862356635029},{"$f":"+F306*F307","v":-141.49862356635029},{"$f":"+G306*G307","v":-141.49862356635029},-141.49862356635029,-141.49862356635029,-141.49862356635029,-141.49862356635029,-141.49862356635029,-141.49862356635026,-141.49862356635026,-141.49862356635026,-141.49862356635023,-79.551385099016471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0.38574999999999998},{"$f":"IF(F303=0,0,+F310/F303)","v":0.38575000000000004},{"$f":"IF(G303=0,0,+G310/G303)","v":0.38575000000000004},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":1167.8968561712079},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":1074.9277670127076},{"$f":"IF(F308<>0,+E315+F308,0)","v":981.95867785420728},{"$f":"IF(G308<>0,+F315+G308,0)","v":888.98958869570697},796.02049953720666,703.05141037870635,610.08232122020604,517.11323206170573,424.14414290320548,331.17505374470522,238.20596458620497,145.23687542770472,52.26778626920445,-2.9132252166164108E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":609.63801172401179},{"$f":"+E308-E309","v":48.529534407850022},{"$f":"+F308-F309","v":48.529534407850022},{"$f":"+G308-G309","v":48.529534407850022},48.529534407850022,48.529534407850022,48.529534407850022,48.529534407850022,48.529534407850022,48.529534407849994,48.529534407849994,48.529534407849994,48.529534407849965,27.28359882981173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":18860.891826719333},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":17339.813703907865},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":15818.735581096396},14297.657458284928,12776.57933547346,11255.501212661991,9734.423089850523,8213.3449670390546,6692.2668442275872,5171.1887214161197,3650.1105986046523,2129.0324757931849,607.95435298171742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":-1521.0781228114674},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":-1521.0781228114674},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":-1521.0781228114674},-1521.0781228114674,-1521.0781228114674,-1521.0781228114674,-1521.0781228114674,-1521.0781228114674,-1521.0781228114674,-1521.0781228114674,-1521.0781228114674,-1521.0781228114674,-1521.0781228114674,-607.95435298171742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":-586.75588587452353},{"$f":"+F325*F326","v":-586.75588587452353},{"$f":"+G325*G326","v":-586.75588587452364},-586.75588587452376,-586.75588587452376,-586.75588587452387,-586.75588587452376,-586.75588587452387,-586.75588587452398,-586.75588587452398,-586.75588587452398,-586.75588587452387,-586.75588587452398,-234.51839166269758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0.38574999999999998},{"$f":"IF(F324=0,0,+F330/F324)","v":0.38575000000000004},{"$f":"IF(G324=0,0,+G330/G324)","v":0.38575000000000009},0.38575000000000009,0.3857500000000002,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.3857500000000002,0.38575000000000026,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":2696.5346243229242},{"$f":"+E337","v":2495.2959886749672},{"$f":"+F337","v":2294.0573530270103},2092.8187173790529,1891.5800817310956,1690.3414460831382,1489.1028104351808,1287.8641747872234,1086.625539139266,885.38690349130843,684.14826784335082,482.90963219539327,281.67099654743583,80.432360899478283,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,{"$f":"+BR337","v":-3.0127011996228248E-12},-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12,-3.0127011996228248E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":2696.5346243229274},{"$f":"+E327-E328","v":201.2386356479571},{"$f":"+F327-F328","v":201.2386356479571},{"$f":"+G327-G328","v":201.23863564795721},201.23863564795732,201.23863564795732,201.23863564795744,201.23863564795732,201.23863564795744,201.23863564795755,201.23863564795755,201.23863564795755,201.23863564795744,201.23863564795755,80.432360899481296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":-216.98309282103719},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":-216.98309282103719},-216.98309282103719,-216.98309282103719,-216.98309282103719,-216.98309282103719,-216.98309282103719,-216.98309282103719,-216.98309282103719,-216.98309282103719,-216.98309282103719,-216.98309282103719,-216.98309282103719,-216.98309282103719,-216.98309282103719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0.38574999999999998},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0.38574999999999998},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0.38574999999999998},0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":-83.701228055715092},{"$f":"+F344*F345","v":-83.701228055715092},{"$f":"+G344*G345","v":-83.701228055715092},-83.701228055715092,-83.701228055715077,-83.701228055715077,-83.701228055715077,-83.701228055715077,-83.701228055715077,-83.701228055715077,-83.701228055715077,-83.701228055715063,-83.701228055715077,-83.701228055715077,-19.851159076712122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":1191.6683518567233},"     Begin Cumulative DFIT",{"$f":"+C348","v":1191.6683518567233},{"$f":"+E349","v":1107.9671238010083},{"$f":"+F349","v":1024.2658957452932},940.56466768957807,856.86343963386298,773.16221157814789,689.4609835224328,605.75975546671771,522.05852741100261,438.35729935528752,354.65607129957243,270.95484324385734,187.25361518814228,103.5523871324272,19.851159076712122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0.38574999999999998},{"$f":"IF(F343=0,0,+F349/F343)","v":0.38574999999999998},{"$f":"IF(G343=0,0,+G349/G343)","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":28.706863180223216},{"$f":"+F346-F347","v":28.706863180223216},28.706863180223216,28.706863180223216,28.706863180223202,28.706863180223202,28.706863180223202,28.706863180223202,28.706863180223202,28.706863180223202,28.706863180223202,28.706863180223188,28.706863180223202,28.706863180223202,6.8083171635748858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":-2290.4814478935382},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":-2290.4814478935382},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":-2290.4814478935382},-2290.4814478935382,-2290.4814478935382,-2290.4814478935382,-2290.4814478935382,-2290.4814478935382,-2290.4814478935382,-2290.4814478935382,-2290.4814478935382,-2290.4814478935382,-2290.4814478935382,-2290.4814478935382,-2290.4814478935382,-2290.4814478935382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":-580.5225229686173},{"$f":"IF(F360=0,0,F363*$C365)","v":-580.5225229686173},{"$f":"IF(G360=0,0,G363*$C365)","v":-580.5225229686173},-580.5225229686173,-580.5225229686173,-580.5225229686173,-580.5225229686173,-580.5225229686173,-580.5225229686173,-580.5225229686173,-580.5225229686173,-580.5225229686173,-580.5225229686173,-580.5225229686173,-580.5225229686173,-43.334429804720543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":12435.699907631437},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":11552.146689106505},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":10668.593470581573},9785.0402520566404,8901.4870335317082,8017.9338150067761,7134.3805964818439,6250.8273779569117,5367.2741594319796,4483.7209409070474,3600.1677223821152,2716.6145038571831,1833.0612853322509,949.50806680731887,65.95484828238682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0.38574999999999998},{"$f":"IF(F360=0,0,+F367/F360)","v":0.38574999999999998},{"$f":"IF(G360=0,0,+G367/G360)","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":8751.1722743339778},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":8170.6497513653603},{"$f":"IF(F365<>0,+E372+F365,0)","v":7590.1272283967428},{"$f":"IF(G365<>0,+F372+G365,0)","v":7009.6047054281253},6429.0821824595077,5848.5596594908902,5268.0371365222727,4687.5146135536552,4106.9920905850377,3526.4695676164201,2945.9470446478026,2365.4245216791851,1784.9019987105678,1204.3794757419505,623.85695277333321,43.33442980471591,-4.6327386371558532E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":4568.0808518223876},{"$f":"+E365-E366","v":303.03069555631498},{"$f":"+F365-F366","v":303.03069555631498},{"$f":"+G365-G366","v":303.03069555631498},303.03069555631487,303.03069555631487,303.03069555631487,303.03069555631475,303.03069555631475,303.03069555631475,303.03069555631475,303.03069555631475,303.03069555631475,303.03069555631475,303.03069555631475,303.03069555631475,22.620418477666277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":10885.250551091623},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":10238.230438338089},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":9577.3003255845542},8916.3702128310197,8255.4501000774853,7594.5399873239503,6933.6298745704153,6272.7297618168805,5611.799649063345,4950.88953630981,4289.9594235562745,3629.0493108027395,2968.1391980492044,2307.2190852956692,1304.5889725421339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":-147.89570707738349},{"$f":"IF(F379=0,0,F382*$C384)","v":-163.9872475773835},{"$f":"IF(G379=0,0,G382*$C384)","v":-167.51273707738349},-167.51273707738349,-167.5102025773835,-167.5076680773835,-167.5076680773835,-167.5051335773835,-167.51273707738349,-167.5076680773835,-167.51273707738349,-167.5076680773835,-167.5076680773835,-167.5102025773835,-254.1166020773835,-330.64807509080384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38575000000000004},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38575000000000004},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":2906.7624592515554},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":2758.8667521741718},{"$f":"IF(F384<>0,+E391+F384,0)","v":2594.8795045967881},{"$f":"IF(G384<>0,+F391+G384,0)","v":2427.3667675194047},2259.8540304420212,2092.3438278646377,1924.8361597872542,1757.3284917098708,1589.8233581324873,1422.3106210551039,1254.8029529777205,1087.290215900337,919.78254782295346,752.27487974556993,584.76467716818638,330.64807509080288,-9.6633812063373625E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":1517.3196818267147},{"$f":"+E394","v":1440.118647909422},{"$f":"+F394","v":1354.5178869921292},1267.0768330748365,1179.6357791575438,1092.196048240251,1004.7576403229584,917.31923240566584,829.88214748837322,742.44109357108061,655.00268565378792,567.56163173649531,480.12322381920274,392.68481590191016,305.24508498461756,172.59712106732502,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,{"$f":"+BR394","v":7.9580786405131221E-13},7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13,7.9580786405131221E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":1517.3196818267138},{"$f":"+E384-E385","v":77.201033917292705},{"$f":"+F384-F385","v":85.600760917292718},{"$f":"+G384-G385","v":87.441053917292663},87.441053917292663,87.439730917292678,87.438407917292608,87.438407917292636,87.437084917292623,87.441053917292635,87.438407917292636,87.441053917292606,87.438407917292608,87.438407917292608,87.439730917292593,132.64796391729254,172.59712106732422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":44540.82499244692},"     Begin Cumulative Difference",{"$f":"+$C398","v":44540.82499244692},{"$f":"+E400","v":42611.238685059558},{"$f":"+F400","v":40413.34237767219},37967.276070284825,35421.479762897463,32875.693455510096,30329.907148122733,27784.080840735369,25238.294533348006,22692.468225960642,20146.661918573278,17600.865611185913,15055.039303798549,12509.222996411183,9963.4266890238177,7417.610381636453,4127.9540742490881,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.38574999999999998},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.38574999999999998},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.38575000000000004},0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":17181.623240836398},"     Begin Cumulative DFIT",{"$f":"+C405","v":17181.623240836398},{"$f":"+E406","v":16437.285322761723},{"$f":"+F406","v":15589.446822187048},14645.876744112373,13663.835818537696,12681.79875046302,11699.761682388344,10717.709184313668,9735.6721162389913,8753.6196181643154,7771.5748350896392,6789.5339095149639,5807.481411440288,4825.4327708656128,3843.391845290937,2861.3432047162614,1592.3582841415855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38574999999999998},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38575000000000004},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38575000000000004},0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":5892.7511465007246},{"$f":"+E413","v":5637.4668780333759},{"$f":"+F413","v":5346.685196566028},5023.0706240986792,4686.261772631331,4349.4542441639824,4012.6467156966337,3675.8338952292852,3339.026366761937,3002.2135462945889,2665.4033718272408,2328.5945203598931,1991.781699892545,1654.9702024251969,1318.1613509578488,981.34985349050055,546.12832402315223,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,{"$f":"+BR413","v":-1.9326762412674725E-12},-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":5892.7511465007256},{"$f":"+E403-E404","v":255.28426846734834},{"$f":"+F403-F404","v":290.78168146734833},{"$f":"+G403-G404","v":323.61457246734847},336.8088514673484,336.80752846734833,336.80752846734845,336.81282046734839,336.80752846734833,336.81282046734827,336.81017446734813,336.80885146734795,336.81282046734805,336.81149746734798,336.80885146734806,336.8114974673482,435.22152946734832,546.12832402315416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":-954.73357138195297},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-1116.8735713819531},-1266.8635713819531,-1405.6135713819531,-1440.3435713819531,-1440.3635713819531,-1440.3535713819531,-1440.3635713819531,-1440.3535713819531,-1440.3635713819531,-1440.3735713819531,-1440.3535713819531,-1440.3835713819531,-1440.3435713819531,-1440.403571381953,-1440.3935713819531,-2129.6035713819529,-3116.8035713819531,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.38574999999999998},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38574999999999998},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":9656.5517581160366},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":9225.7177779554477},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":8737.0251552948594},8194.8097201342716,7639.1971874736837,7083.5769398130951,6527.9605496525073,5972.3403019919187,5416.72391183133,4861.1036641707415,4305.479559010153,3749.8631688495648,3194.2352061889765,2638.6226735283881,2082.9869958678,1527.3551757072119,705.86059804662375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":10024.840233276625},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":9656.5517581160366},{"$f":"+E428+F423","v":9225.7177779554477},{"$f":"+F428+G423","v":8737.0251552948594},8194.8097201342716,7639.1971874736837,7083.5769398130951,6527.9605496525073,5972.3403019919187,5416.72391183133,4861.1036641707415,4305.479559010153,3749.8631688495648,3194.2352061889765,2638.6226735283881,2082.9869958678,1527.3551757072119,705.86059804662375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":3438.2018479909202},{"$f":"+E432","v":3311.8905964970877},{"$f":"+F432","v":3164.1282230032552},2996.5221725094229,2810.5594970155908,2620.0020425217585,2429.4419420279264,2238.8831645340942,2048.3230640402617,1857.7642865464293,1667.2041860525969,1476.6427625587646,1286.0839850649324,1095.5212385711002,904.96378407726797,714.3983915834358,523.83432208960357,242.08776959577142,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,{"$f":"+BR432","v":1.3073986337985843E-12},1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":2434.2661882590201},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":733.00618825902075},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":188.33618825901976},188.34618825901998,-369.88381174098004,-3563.90381174098,-3563.90381174098,-3563.90381174098,-3563.90381174098,-3563.90381174098,-3563.90381174098,-3563.90381174098,-3563.90381174098,-3563.90381174098,-3563.90381174098,-3563.90381174098,-3563.90381174098,-3563.90381174098,-3563.90381174098,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":47104.067531389752},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":47837.073719648775},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":48025.409907907793},48213.756096166813,47843.87228442583,44279.96847268485,40716.06466094387,37152.16084920289,33588.25703746191,30024.35322572093,26460.44941397995,22896.54560223897,19332.64179049799,15768.73797875701,12204.83416701603,8640.9303552750498,5077.0265435340698,1513.1227317930898,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":616.96476541424863},{"$f":"IF(F436=0,0,F439*$C441)","v":185.78041841424883},{"$f":"IF(G436=0,0,G439*$C441)","v":47.733806914248561},47.736341414248614,-93.747052085751392,-903.2714210857514,-903.2714210857514,-903.2714210857514,-903.2714210857514,-903.2714210857514,-903.2714210857514,-903.2714210857514,-903.2714210857514,-903.2714210857514,-903.2714210857514,-903.2714210857514,-903.2714210857514,-903.2714210857514,-383.50095637295863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999993},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999993},{"$f":"IF(F436=0,0,+F443/F436)","v":0.37891293828569994},{"$f":"IF(G436=0,0,+G443/G436)","v":0.37699047307180444},0.37650599741946389,0.37602528133482321,0.37602528133482327,0.37602528133482327,0.37602528133482327,0.37602528133482327,0.37602528133482327,0.37602528133482327,0.37602528133482327,0.37602528133482327,0.37602528133482327,0.37602528133482327,0.37602528133482327,0.37602528133482327,0.37602528133482327,0.37602528133482332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":11321.561150416484},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":11938.525915830733},{"$f":"IF(F441<>0,+E448+F441,0)","v":12124.306334244982},{"$f":"IF(G441<>0,+F448+G441,0)","v":12172.04014115923},12219.776482573479,12126.029430487728,11222.758009401976,10319.486588316224,9416.2151672304717,8512.9437461447196,7609.6723250589685,6706.4009039732173,5803.1294828874661,4899.8580618017149,3996.5866407159638,3093.3152196302126,2190.0437985444614,1286.77237745871,383.50095637295863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":5909.8147176961938},"     End Excess Deferred",{"$f":"+E449-E450","v":5909.8147176961938},{"$f":"+F449-F450","v":5909.8147176961938},5909.8147176961938,5909.8147176961938,5864.4761054108467,5427.6295930364467,4990.7830806620468,4553.9365682876469,4117.0900559132469,3680.243543538847,3243.3970311644471,2806.5505187900471,2369.7040064156472,1932.8574940412475,1496.0109816668478,1059.1644692924481,622.31795691804837,185.47144454364866,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,{"$f":"+BR449-BR450","v":-5.6843418860808015E-12},-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12,-5.6843418860808015E-12]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":29684.065586752364},"     Begin Cumulative Difference",{"$f":"+$C455","v":29684.065586752364},{"$f":"+E457","v":32455.830129382062},{"$f":"+F457","v":33721.744672011759},33912.03921464146,34102.303757271162,34292.588299900861,33138.352842530563,30639.617385160262,28140.88192778996,25642.146470419659,23143.411013049357,20644.675555679056,18145.940098308754,15647.204640938455,13148.469183568155,10649.733726197856,8150.9982688275559,5652.2628114572562,3153.5273540869562,654.79189671665608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":2771.7645426296999},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":1265.9145426297},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":190.29454262970012},190.26454262969992,190.2845426296999,-1154.2354573703001,-2498.7354573703001,-2498.7354573703001,-2498.7354573703001,-2498.7354573703001,-2498.7354573703001,-2498.7354573703001,-2498.7354573703001,-2498.7354573703001,-2498.7354573703001,-2498.7354573703001,-2498.7354573703001,-2498.7354573703001,-2498.7354573703001,-654.79189671665608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.25345000000000001},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.36797042764408922,0.36797042764408916,0.36797042764408922,0.36797042764408927,0.36797042764408933,0.36797042764408927,0.36797042764408933,0.36797042764408933,0.36797042764408933,0.36797042764408938,0.36797042764408938,0.36797042764408938,0.36797042764408938,0.36797042764408933,0.36797042764408938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":702.50372332949746},{"$f":"+F458*F459","v":320.8460408294975},{"$f":"+G458*G459","v":48.230151829497494},48.222548329497442,48.227617329497441,-424.72451485052022,-919.46075481799801,-919.46075481799812,-919.46075481799835,-919.46075481799846,-919.46075481799835,-919.46075481799846,-919.46075481799846,-919.46075481799846,-919.46075481799858,-919.46075481799858,-919.46075481799858,-919.46075481799858,-919.46075481799846,-240.94405425271233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.37445143060497676},{"$f":"IF(G455=0,0,+G462/G455)","v":0.36990903601146774},0.36925553597118321,0.3686094304326139,0.36797042764408922,0.36797042764408916,0.36797042764408922,0.36797042764408927,0.36797042764408933,0.36797042764408927,0.36797042764408933,0.36797042764408933,0.36797042764408933,0.36797042764408938,0.36797042764408938,0.36797042764408938,0.36797042764408938,0.36797042764408933,0.36797042764408938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":3927.201877127337},{"$f":"+E470","v":3927.201877127337},{"$f":"+F470","v":3927.201877127337},3927.201877127337,3927.201877127337,3927.201877127337,3795.0183389473195,3508.8620857998239,3222.7058326523284,2936.5495795048328,2650.3933263573367,2364.2370732098407,2078.0808200623446,1791.9245669148486,1505.7683137673525,1219.6120606198565,933.45580747236045,647.2995543248644,361.14330117736836,74.987048029872426,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,{"$f":"+BR470","v":-3.4106051316484809E-12},-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12,-3.4106051316484809E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":3927.2018771273406},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,132.18353818001765,286.15625314749548,286.15625314749559,286.15625314749582,286.15625314749593,286.15625314749582,286.15625314749593,286.15625314749593,286.15625314749593,286.15625314749605,286.15625314749605,286.15625314749605,286.15625314749605,286.15625314749593,74.987048029875837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":22938.230950582933},"     Begin Cumulative Difference",{"$f":"+$C474","v":22938.230950582933},{"$f":"+E476","v":26150.37524204886},{"$f":"+F476","v":28147.569533514787},29319.793824980716,30492.018116446645,31664.222407912574,32836.446699378503,32193.740990844432,29736.115282310358,27278.489573776285,24820.863865242212,22363.238156708139,19905.612448174066,17447.986739639993,14990.361031105922,12532.735322571851,10075.109614037779,7617.4839055037082,5159.858196969637,2702.2324884355653,244.60677990149361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.34586949905680758,0.34586949905680758,0.34586949905680758,0.34586949905680753,0.34586949905680753,0.34586949905680758,0.34586949905680758,0.34586949905680764,0.34586949905680764,0.34586949905680764,0.34586949905680764,0.34586949905680764,0.34586949905680764,0.34586949905680764,0.34586949905680764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":8848.4225891873666},"     Begin Cumulative DFIT",{"$f":"+C481","v":8848.4225891873666},{"$f":"+E482","v":9662.5405598594061},{"$f":"+F482","v":10168.729453031445},10465.829699703485,10762.929946375525,11060.025124047565,11357.125370719605,11134.833069267976,10284.815296588164,9434.7975239083516,8584.7797512285397,7734.7619785487286,6884.7442058689176,6034.7264331891065,5184.7086605092954,4334.6908878294844,3484.6731151496733,2634.6553424698623,1784.637569790051,934.61979711023969,84.602024430428401,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.3694991169504287},{"$f":"IF(F476=0,0,+F482/F476)","v":0.36126491990449577},{"$f":"IF(G476=0,0,+G482/G476)","v":0.35695440978123483},0.35297532309185747,0.3492909120447491,0.34586949905680758,0.34586949905680758,0.34586949905680758,0.34586949905680753,0.34586949905680753,0.34586949905680758,0.34586949905680758,0.34586949905680764,0.34586949905680764,0.34586949905680764,0.34586949905680764,0.34586949905680764,0.34586949905680764,0.34586949905680764,0.34586949905680764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":8848.4225891873666},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":9662.5405598594061},{"$f":"+E485+F480","v":10168.729453031445},{"$f":"+F485+G480","v":10465.829699703485},10762.929946375525,11060.025124047565,11357.125370719605,11134.833069267976,10284.815296588164,9434.7975239083516,8584.7797512285397,7734.7619785487286,6884.7442058689176,6034.7264331891065,5184.7086605092954,4334.6908878294844,3484.6731151496733,2634.6553424698623,1784.637569790051,934.61979711023969,84.602024430428401,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,59.398539623669478,227.13253685185066,227.13253685185066,227.13253685185055,227.13253685185055,227.13253685185066,227.13253685185066,227.13253685185077,227.13253685185077,227.13253685185077,227.13253685185077,227.13253685185077,227.13253685185077,227.13253685185077,22.606436064394842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":3034.727954762122},"     End Excess Deferred",{"$f":"+E487-E488","v":3034.727954762122},{"$f":"+F487-F488","v":3034.727954762122},3034.727954762122,3034.727954762122,3034.727954762122,3034.727954762122,2975.3294151384525,2748.196878286602,2521.0643414347514,2293.9318045829009,2066.7992677310503,1839.6667308791998,1612.5341940273493,1385.4016571754985,1158.2691203236477,931.13658347179694,704.00404661994617,476.87150976809539,249.73897291624462,22.606436064393847,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,{"$f":"+BR487-BR488","v":-9.9475983006414026E-13},-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13,-9.9475983006414026E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":3034.7279547621247},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,59.398539623669478,227.13253685185066,227.13253685185066,227.13253685185055,227.13253685185055,227.13253685185066,227.13253685185066,227.13253685185077,227.13253685185077,227.13253685185077,227.13253685185077,227.13253685185077,227.13253685185077,227.13253685185077,22.606436064394842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":40519.588472999974},{"$f":"SUM(E493:CI493)","v":40519.588472999996},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":2124.0841058227843},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":2375.42056221846},2675.8944760691356,2274.9598126254177,2019.596623980301,2434.2951483119637,2504.16412018858,2608.343756231935,2521.3077873333918,2473.8146522453117,2434.9437611158405,2285.5875443007089,2125.2077474665266,1977.1112588882388,1919.9991689721091,1771.1384408799177,1778.0101788907327,1192.2230719695167,698.76023454300105,302.11958488172661,22.606436064394842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":2124.0841058227847},{"$f":"SUM(F498:F518)","v":2375.4205622184609},2675.8944760691356,2274.9598126254182,2019.5966239803013,2434.2951483119632,2504.1641201885795,2608.343756231935,2521.3077873333918,2473.8146522453112,2434.9437611158405,2285.5875443007089,2125.2077474665261,1977.1112588882386,1919.9991689721091,1771.1384408799177,1778.010178890733,1192.2230719695167,698.76023454300105,302.11958488172661,22.606436064394842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":940.4983358370007},{"$f":"+F110","v":940.4983358370007},940.4983358370016,329.08482408853422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":74.283861425652816},{"$f":"+F129","v":160.78953942565278},160.78953942565272,160.78953942565272,30.132285031841292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":99.481193395675973},296.48542415762176,296.48542415762188,296.48542415762176,7.3772772476181654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},48.954145088728481,178.21321978475947,178.21321978475947,153.68445705184519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":1.8465082965444517},{"$f":"+F186","v":1.8491542965444512},1.8465082965444517,6.6714892965444523,13.000721296544459,13.000721296544452,9.0984668814771936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":35.104390212762567},{"$f":"+F205","v":35.101744212762569},35.103067212762568,35.105713212762552,48.449491212762581,141.8771052127625,141.8771052127625,76.23392290941365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":7.9885403604510667},{"$f":"+F224","v":7.9898633604510643},7.9885403604510667,7.9898633604510678,7.9898633604510643,12.640208360451059,17.290553360451064,17.290553360451071,6.4805693713213941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":24.060187019554434},{"$f":"+F243","v":24.060187019554434},24.061510019554433,24.060187019554434,24.060187019554434,24.060187019554434,40.867579019554441,52.060159019554433,52.060159019554433,11.051562302795336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,16.48202034715581,16.48202034715581,16.48202034715581,16.48202034715581,16.48202034715581,16.48202034715581,16.48202034715581,0.82022537227475611,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,28.359222261562522,107.8462860695131,107.84628606951316,107.84628606951316,107.84628606951316,107.84628606951316,107.84628606951321,95.686106217719157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,55.288070743930945,191.98506948128221,191.98506948128221,191.98506948128221,191.98506948128221,191.98506948128221,191.98506948128221,139.13650725614485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":48.529534407850022},{"$f":"+F319","v":48.529534407850022},48.529534407850022,48.529534407850022,48.529534407850022,48.529534407850022,48.529534407850022,48.529534407850022,48.529534407849994,48.529534407849994,48.529534407849994,48.529534407849965,27.28359882981173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":201.2386356479571},{"$f":"+F338","v":201.2386356479571},201.23863564795721,201.23863564795732,201.23863564795732,201.23863564795744,201.23863564795732,201.23863564795744,201.23863564795755,201.23863564795755,201.23863564795755,201.23863564795744,201.23863564795755,80.432360899481296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":28.706863180223216},{"$f":"+F357","v":28.706863180223216},28.706863180223216,28.706863180223216,28.706863180223202,28.706863180223202,28.706863180223202,28.706863180223202,28.706863180223202,28.706863180223202,28.706863180223202,28.706863180223188,28.706863180223202,28.706863180223202,6.8083171635748858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":303.03069555631498},{"$f":"+F376","v":303.03069555631498},303.03069555631498,303.03069555631487,303.03069555631487,303.03069555631487,303.03069555631475,303.03069555631475,303.03069555631475,303.03069555631475,303.03069555631475,303.03069555631475,303.03069555631475,303.03069555631475,303.03069555631475,22.620418477666277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":77.201033917292705},{"$f":"+F395","v":85.600760917292718},87.441053917292663,87.441053917292663,87.439730917292678,87.438407917292608,87.438407917292636,87.437084917292623,87.441053917292635,87.438407917292636,87.441053917292606,87.438407917292608,87.438407917292608,87.439730917292593,132.64796391729254,172.59712106732422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":255.28426846734834},{"$f":"+F414","v":290.78168146734833},323.61457246734847,336.8088514673484,336.80752846734833,336.80752846734845,336.81282046734839,336.80752846734833,336.81282046734827,336.81017446734813,336.80885146734795,336.81282046734805,336.81149746734798,336.80885146734806,336.8114974673482,435.22152946734832,546.12832402315416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":126.31125149383237},{"$f":"+F433","v":147.7623734938324},167.6060504938323,185.96267549383231,190.55745449383227,190.56010049383235,190.55877749383222,190.56010049383235,190.55877749383234,190.56010049383235,190.56142349383231,190.55877749383222,190.56274649383232,190.55745449383227,190.56539249383223,190.56406949383228,281.74655249383216,242.08776959577011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,45.338612285347409,436.84651237439971,436.84651237439971,436.84651237439971,436.84651237439971,436.84651237439971,436.84651237439971,436.84651237439971,436.84651237439971,436.84651237439971,436.84651237439971,436.84651237439971,436.84651237439971,436.84651237439971,185.47144454365434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,132.18353818001765,286.15625314749548,286.15625314749559,286.15625314749582,286.15625314749593,286.15625314749582,286.15625314749593,286.15625314749593,286.15625314749593,286.15625314749605,286.15625314749605,286.15625314749605,286.15625314749605,286.15625314749593,74.987048029875837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,59.398539623669478,227.13253685185066,227.13253685185066,227.13253685185055,227.13253685185055,227.13253685185066,227.13253685185066,227.13253685185077,227.13253685185077,227.13253685185077,227.13253685185077,227.13253685185077,227.13253685185077,227.13253685185077,22.606436064394842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"389","index":34,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-1318.13},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"389A","index":35,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16463.04},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16463.04},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"390","index":36,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":11426.816547626267}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":29345.552963999995},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":-17918.736416373729},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":29345.552963999991}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":68679.06},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":253777.22},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.02}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1013.03},1.3585483891083855E-2,933.03826328478146,11,18.66076526569563,205.26841792265193,727.76984536212956,2863.4845647148836,1.1283457848245337E-2]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":68679.06},0.92103714923031055,63255.965634217449,3,1265.1193126843491,3795.3579380530473,59460.607696164399,233953.81579984559,0.92188658934732437]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4875},6.537736687860557E-2,4490.0561024977642,2,89.801122049955282,179.60224409991056,4310.4538583978538,16959.919635439524,6.6829952804430298E-2]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":74567.09},null,{"$f":"SUM(D11:D31)","v":68679.06},null,{"$f":"SUM(F11:F31)","v":1373.5811999999999},{"$f":"SUM(G11:G31)","v":4180.2286000756103},{"$f":"SUM(H11:H31)","v":64498.831399924384},{"$f":"SUM(I11:I31)","v":253777.22}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,2863.4845647148836,null,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563,18.66076526569563]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,233953.81579984559,null,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491,1265.1193126843491]
[2016,null,16959.919635439524,null,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282,89.801122049955282]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":253777.22},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":1373.5811999999999},1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,{"$f":"SUM(BQ38:BQ58)","v":1373.5811999999999},1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999,1373.5811999999999]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":690.09999999999991},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.15},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.159999999999997},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.15},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.159999999999997},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.15},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.159999999999997},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.15},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.159999999999997},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.15},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.159999999999997},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.15},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.159999999999997},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.15},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.159999999999997},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.15},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.159999999999997},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.15},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.159999999999997},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.15},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.159999999999997},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.15},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14.85},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":29106.309999999998},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2182.9699999999998},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2019.25},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1867.81},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1727.72},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1598.14},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1530.91},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1530.91},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1530.91},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1530.91},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1530.91},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1530.91},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1530.9},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1530.9},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1530.91},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1530.9},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1530.91},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1530.9},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1339.54},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2170.13},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":162.76},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":150.55000000000001},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":139.26},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":128.82},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":119.16},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":110.22},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":108.75},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":108.75},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":108.75},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":108.75},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":108.75},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":108.75},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":108.75},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":108.75},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":108.75},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":108.75},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":108.74},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":108.75},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":54.37},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":31966.539999999997},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":2377.88},{"$f":"SUM(F67:F88)","v":2201.96},{"$f":"SUM(G67:G88)","v":2039.22},1888.7,1749.4500000000003,1673.2900000000002,1671.8100000000002,1671.8200000000002,1671.8100000000002,1671.8200000000002,1671.8100000000002,1671.8100000000002,1671.8000000000002,1671.8200000000002,1671.8000000000002,1671.8200000000002,1671.7900000000002,1480.45,86.52,32.159999999999997,32.15,14.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":2186.873799449188},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":2200.3730341834926},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":2213.8622689177969},2227.3615036521014,2240.8507383864057,2254.3499731207103,2267.8392078550146,2281.3384425893191,2294.8276773236234,2308.326912057928,2321.8161467922323,2335.3153815265368,2348.8046162608412,2362.3038509951457,2375.79308572945,2389.2923204637545,2402.7815551980589,2416.2807899323634,2429.7700246666677,2443.2692594009723,2456.7584941352766,2452.9477288695812,2434.2869636038854,2415.6261983381896,2396.9654330724939,2378.3046678067981,2359.6439025411023,2340.9831372754065,2322.3223720097108,2303.661606744015,2285.0008414783192,2266.3400762126234,2247.6793109469277,2229.0185456812319,2210.3577804155361,2191.6970151498404,2173.0362498841446,2154.3754846184488,2135.714719352753,2117.0539540870573,2098.3931888213615,2079.7324235556657,2061.0716582899699,2042.4108930242744,2023.7501277585789,2005.0893624928833,1986.4285972271878,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":1967.7678319614922},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":1949.1070666957967},1930.4463014301011,1911.7855361644056,1893.12477089871,1874.4640056330145,1855.8032403673189,1837.1424751016234,1818.4817098359279,1799.8209445702323,1781.1601793045368,1762.4994140388412,1743.8386487731457,1725.1778835074501,1706.5171182417546,1687.856352976059,1669.1955877103635,1650.534822444668,1631.8740571789724,1613.2132919132769,1594.5525266475813,1575.8917613818858,1557.2309961161902,1538.5702308504947,1519.9094655847991,1501.2487003191036,1482.587935053408,1463.9271697877125,1445.266404522017,1426.6056392563214,1407.9448739906259,1389.2841087249303,1370.6233434592348,1351.9625781935392,1333.3018129278437,1314.6410476621481]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":3.4188465434094422},{"$f":"IF(F284=0,0,F287*$C289)","v":3.4213810434094416},{"$f":"IF(G284=0,0,G287*$C289)","v":3.4188465434094422},3.4213810434094416,3.4188465434094422,3.4213810434094416,3.4188465434094422,3.4213810434094416,3.4188465434094422,3.4213810434094416,3.4188465434094422,3.4213810434094416,3.4188465434094422,3.4213810434094416,3.4188465434094422,3.4213810434094416,3.4188465434094422,3.4213810434094416,3.4188465434094422,3.4213810434094416,3.4188465434094422,-0.96583845659055767,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,{"$f":"IF(BS284=0,0,BS287*$C289)","v":-4.7295709565905577},-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577,-4.7295709565905577]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":838.38309583876639},"     Begin Cumulative DFIT",{"$f":"+C291","v":838.38309583876639},{"$f":"+E292","v":841.80194238217587},{"$f":"+F292","v":845.22332342558536},848.64216996899484,852.06355101240433,855.4823975558138,858.9037785992233,862.32262514263277,865.74400618604227,869.16285272945174,872.58423377286124,876.00308031627071,879.42446135968021,882.84330790308968,886.26468894649918,889.68353548990865,893.10491653331815,896.52376307672762,899.94514412013712,903.36399066354659,906.78537170695608,910.20421825036556,908.79236819352104,901.87874306465199,894.96511793578293,888.05149280691387,881.13786767804481,874.22424254917576,867.3106174203067,860.39699229143764,853.48336716256858,846.56974203369953,839.65611690483047,832.74249177596141,825.82886664709235,818.9152415182233,812.00161638935424,805.08799126048518,798.17436613161613,791.26074100274707,784.34711587387801,777.43349074500895,770.5198656161399,763.60624048727084,756.69261535840178,749.77899022953272,742.86536510066367,735.95173997179461,729.03811484292555,722.12448971405649,715.21086458518744,708.29723945631838,701.38361432744932,694.46998919858027,687.55636406971121,680.64273894084215,673.72911381197309,666.81548868310404,659.90186355423498,652.98823842536592,646.07461329649686,639.16098816762781,632.24736303875875,625.33373790988969,618.42011278102063,611.50648765215158,{"$f":"+BR292","v":604.59286252328252},597.67923739441346,590.76561226554441,583.85198713667535,576.93836200780629,570.02473687893723,563.11111175006818,556.19748662119912,549.28386149233006,542.37023636346112,535.45661123459217,528.54298610572323,521.62936097685429,514.71573584798534,507.80211071911634,500.88848559024734,493.97486046137834]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":838.38309583876639},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":841.80194238217587},{"$f":"+E295+F290","v":845.22332342558536},{"$f":"+F295+G290","v":848.64216996899484},852.06355101240433,855.4823975558138,858.9037785992233,862.32262514263277,865.74400618604227,869.16285272945174,872.58423377286124,876.00308031627071,879.42446135968021,882.84330790308968,886.26468894649918,889.68353548990865,893.10491653331815,896.52376307672762,899.94514412013712,903.36399066354659,906.78537170695608,910.20421825036556,908.79236819352104,901.87874306465199,894.96511793578293,888.05149280691387,881.13786767804481,874.22424254917576,867.3106174203067,860.39699229143764,853.48336716256858,846.56974203369953,839.65611690483047,832.74249177596141,825.82886664709235,818.9152415182233,812.00161638935424,805.08799126048518,798.17436613161613,791.26074100274707,784.34711587387801,777.43349074500895,770.5198656161399,763.60624048727084,756.69261535840178,749.77899022953272,742.86536510066367,735.95173997179461,729.03811484292555,722.12448971405649,715.21086458518744,708.29723945631838,701.38361432744932,694.46998919858027,687.55636406971121,680.64273894084215,673.72911381197309,666.81548868310404,659.90186355423498,652.98823842536592,646.07461329649686,639.16098816762781,632.24736303875875,625.33373790988969,618.42011278102063,611.50648765215158,604.59286252328252,{"$f":"+BR295+BS290","v":597.67923739441346},590.76561226554441,583.85198713667535,576.93836200780629,570.02473687893723,563.11111175006818,556.19748662119912,549.28386149233006,542.37023636346112,535.45661123459217,528.54298610572323,521.62936097685429,514.71573584798534,507.80211071911634,500.88848559024734,493.97486046137834,487.06123533250934]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.44601160025395858,2.1840541722784641,2.1840541722784641,2.1840541722784641,2.1840541722784641,2.1840541722784641,2.184054172278465,2.184054172278465,2.184054172278465,2.184054172278465,2.184054172278465,2.184054172278465,2.184054172278465,2.1840541722784659,2.1840541722784659,2.1840541722784659,2.1840541722784659,2.1840541722784659,2.1840541722784659,2.1840541722784668,2.1840541722784668,2.1840541722784668,2.1840541722784668,2.1840541722784668,2.1840541722784659,2.184054172278465,2.184054172278465,2.1840541722784641,2.1840541722784641,2.1840541722784632,2.1840541722784614,2.1840541722784614,2.1840541722784605,2.1840541722784597,2.1840541722784597,2.1840541722784588,2.1840541722784579,2.184054172278457,2.184054172278457,2.1840541722784552,2.1840541722784543,2.1840541722784534,2.1840541722784526,2.1840541722784526,{"$f":"+BR289-BR290","v":2.1840541722784517},2.1840541722784508,2.184054172278449,2.1840541722784481,2.1840541722784472,2.1840541722784463,2.1840541722784454,2.1840541722784446,2.1840541722784428,2.1840541722784419,2.1840541722784419,2.1840541722784428,2.1840541722784428,2.1840541722784428,2.1840541722784446,2.1840541722784428,2.1840541722784428,2.1840541722784419]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":917.8506873156507},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":754.1306873156509},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":602.69068731565085},462.60068731565093,333.020687315651,265.79068731565098,265.79068731565098,265.79068731565098,265.79068731565098,265.79068731565098,265.79068731565098,265.78068731565099,265.78068731565099,265.79068731565098,265.78068731565099,265.79068731565098,265.78068731565099,74.420687315650866,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":-1265.1193126843491},-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491,-1265.1193126843491]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":205765.35648716125},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":206519.4871744769},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":207122.17786179256},207584.77854910822,207917.79923642386,208183.58992373952,208449.38061105518,208715.17129837084,208980.9619856865,209246.75267300216,209512.54336031782,209778.32404763348,210044.10473494913,210309.89542226479,210575.67610958044,210841.4667968961,211107.24748421175,211181.66817152739,209916.54885884305,208651.4295461587,207386.31023347436,206121.19092079002,204856.07160810567,203590.95229542133,202325.83298273699,201060.71367005265,199795.5943573683,198530.47504468396,197265.35573199962,196000.23641931528,194735.11710663093,193469.99779394659,192204.87848126225,190939.7591685779,189674.63985589356,188409.52054320922,187144.40123052488,185879.28191784053,184614.16260515619,183349.04329247185,182083.92397978751,180818.80466710316,179553.68535441882,178288.56604173448,177023.44672905013,175758.32741636579,174493.20810368145,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":173228.08879099711},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":171962.96947831276},170697.85016562842,169432.73085294408,168167.61154025974,166902.49222757539,165637.37291489105,164372.25360220671,163107.13428952236,161842.01497683802,160576.89566415368,159311.77635146934,158046.65703878499,156781.53772610065,155516.41841341631,154251.29910073197,152986.17978804762,151721.06047536328,150455.94116267894,149190.82184999459,147925.70253731025,146660.58322462591,145395.46391194157,144130.34459925722,142865.22528657288,141600.10597388854,140334.9866612042,139069.86734851985,137804.74803583551,136539.62872315117,135274.50941046682,134009.39009778248,132744.27078509814,131479.1514724138,130214.03215972945,128948.91284704511]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":232.62925670015167},{"$f":"IF(F436=0,0,F439*$C441)","v":191.13442270015173},{"$f":"IF(G436=0,0,G439*$C441)","v":152.75195470015171},117.24614420015173,84.404093200151749,67.364649700151745,67.364649700151745,67.364649700151745,67.364649700151745,67.364649700151745,67.364649700151745,67.362115200151749,67.362115200151749,67.364649700151745,67.362115200151749,67.364649700151745,67.362115200151749,18.861923200151711,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,{"$f":"IF(BS436=0,0,BS439*$C441)","v":-320.64448979984832},-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832,-320.64448979984832]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38515985378683298},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38467889945210426},0.38429704543520016,0.38400545404986536,0.38379634416509278,0.38362992929820816,0.38346393881753865,0.38329837110176618,0.38313322453782062,0.38296849752082796,0.38280418845405789,0.38264030190729215,0.38247683011036282,0.38231376536351225,0.38215111837236326,0.38198887534099862,0.38182704692893776,0.38178180669501632,0.38178180669501638,0.38178180669501638,0.38178180669501638,0.38178180669501638,0.38178180669501638,0.38178180669501643,0.38178180669501643,0.38178180669501643,0.38178180669501643,0.38178180669501643,0.38178180669501649,0.38178180669501649,0.38178180669501649,0.38178180669501649,0.38178180669501655,0.38178180669501655,0.38178180669501655,0.38178180669501655,0.3817818066950166,0.3817818066950166,0.3817818066950166,0.3817818066950166,0.38178180669501666,0.38178180669501666,0.38178180669501666,0.38178180669501666,0.38178180669501671,0.38178180669501671,0.38178180669501671,0.38178180669501677,0.38178180669501677,0.38178180669501671,0.38178180669501671,0.38178180669501666,0.38178180669501666,0.3817818066950166,0.3817818066950166,0.38178180669501655,0.38178180669501655,0.38178180669501649,0.38178180669501649,0.38178180669501643,0.38178180669501643,0.38178180669501638,0.38178180669501632,0.38178180669501632,0.38178180669501627,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0.38178180669501627},0.38178180669501621,0.38178180669501616,0.38178180669501616,0.3817818066950161,0.3817818066950161,0.38178180669501605,0.38178180669501599,0.38178180669501594,0.38178180669501594,0.38178180669501588,0.38178180669501582,0.38178180669501582,0.38178180669501577,0.38178180669501571,0.38178180669501566,0.3817818066950156]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":51918.600344970866},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":52151.229601671017},{"$f":"IF(F441<>0,+E448+F441,0)","v":52342.364024371171},{"$f":"IF(G441<>0,+F448+G441,0)","v":52495.115979071321},52612.362123271472,52696.766216471624,52764.130866171778,52831.495515871931,52898.860165572085,52966.224815272239,53033.589464972392,53100.954114672546,53168.316229872697,53235.678345072847,53303.042994773001,53370.405109973151,53437.769759673305,53505.131874873456,53523.993798073607,53203.349308273755,52882.704818473903,52562.060328674052,52241.4158388742,51920.771349074348,51600.126859274496,51279.482369474645,50958.837879674793,50638.193389874941,50317.548900075089,49996.904410275238,49676.259920475386,49355.615430675534,49034.970940875683,48714.326451075831,48393.681961275979,48073.037471476127,47752.392981676276,47431.748491876424,47111.104002076572,46790.45951227672,46469.815022476869,46149.170532677017,45828.526042877165,45507.881553077314,45187.237063277462,44866.59257347761,44545.948083677758,44225.303593877907,43904.659104078055,43584.014614278203,43263.370124478351,42942.7256346785,42622.081144878648,42301.436655078796,41980.792165278945,41660.147675479093,41339.503185679241,41018.858695879389,40698.214206079538,40377.569716279686,40056.925226479834,39736.280736679983,39415.636246880131,39094.991757080279,38774.347267280427,38453.702777480576,38133.058287680724,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":37812.413797880872},37491.76930808102,37171.124818281169,36850.480328481317,36529.835838681465,36209.191348881614,35888.546859081762,35567.90236928191,35247.257879482058,34926.613389682207,34605.968899882355,34285.324410082503,33964.679920282651,33644.0354304828,33323.390940682948,33002.746450883096,32682.101961083248]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":27101.32501731957},"     End Excess Deferred",{"$f":"+E449-E450","v":27101.32501731957},{"$f":"+F449-F450","v":27101.32501731957},27101.32501731957,27101.32501731957,27101.32501731957,27101.32501731957,27101.32501731957,27101.32501731957,27101.32501731957,27101.32501731957,27101.32501731957,27101.32501731957,27101.32501731957,27101.32501731957,27101.32501731957,27101.32501731957,27101.32501731957,27101.32501731957,26938.969970238031,26776.614923156492,26614.259876074953,26451.904828993414,26289.549781911875,26127.194734830337,25964.839687748798,25802.484640667259,25640.12959358572,25477.774546504181,25315.419499422642,25153.064452341103,24990.709405259564,24828.354358178025,24665.999311096486,24503.644264014947,24341.289216933408,24178.934169851869,24016.57912277033,23854.224075688791,23691.869028607252,23529.513981525713,23367.158934444175,23204.803887362636,23042.448840281097,22880.093793199558,22717.738746118019,22555.38369903648,22393.028651954941,22230.673604873402,22068.318557791863,21905.963510710324,21743.608463628785,21581.253416547246,21418.898369465707,21256.543322384168,21094.188275302629,20931.83322822109,20769.478181139551,20607.123134058013,20444.768086976474,20282.413039894935,20120.057992813396,19957.702945731857,19795.347898650318,19632.992851568779,19470.63780448724,{"$f":"+BR449-BR450","v":19308.282757405701},19145.927710324162,18983.572663242623,18821.217616161084,18658.862569079545,18496.507521998006,18334.152474916467,18171.797427834928,18009.442380753389,17847.087333671851,17684.732286590312,17522.377239508773,17360.022192427234,17197.667145345695,17035.312098264156,16872.957051182617,16710.602004101078,16548.246957019539]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":14789.789635439523},"     Begin Cumulative Difference",{"$f":"+$C455","v":14789.789635439523},{"$f":"+E457","v":14862.748513389568},{"$f":"+F457","v":14923.497391339613},14972.956269289658,15011.975147239702,15041.334025189746,15061.752903139792,15080.701781089836,15099.65065903988,15118.599536989925,15137.548414939969,15156.497292890013,15175.446170840058,15194.395048790102,15213.343926740146,15232.292804690191,15251.241682640235,15270.180560590279,15289.129438540323,15253.698316490369,15163.897194440413,15074.096072390457,14984.294950340502,14894.493828290546,14804.69270624059,14714.891584190635,14625.090462140679,14535.289340090723,14445.488218040768,14355.687095990812,14265.885973940856,14176.084851890901,14086.283729840945,13996.482607790989,13906.681485741034,13816.880363691078,13727.079241641122,13637.278119591167,13547.476997541211,13457.675875491255,13367.8747534413,13278.073631391344,13188.272509341388,13098.471387291433,13008.670265241477,12918.869143191521,12829.068021141566,12739.26689909161,12649.465777041654,12559.664654991699,12469.863532941743,12380.062410891787,12290.261288841832,12200.460166791876,12110.65904474192,12020.857922691965,11931.056800642009,11841.255678592053,11751.454556542098,11661.653434492142,11571.852312442186,11482.051190392231,11392.250068342275,11302.448946292319,11212.647824242364,11122.846702192408,{"$f":"+BR457","v":11033.045580142452},10943.244458092497,10853.443336042541,10763.642213992585,10673.84109194263,10584.039969892674,10494.238847842718,10404.437725792763,10314.636603742807,10224.835481692851,10135.034359642896,10045.23323759294,9955.4321155429843,9865.6309934930287,9775.829871443073,9686.0287493931173,9596.2276273431617]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":72.958877950044709},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":60.748877950044729},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":49.458877950044709},39.018877950044711,29.358877950044715,20.418877950044717,18.948877950044718,18.948877950044718,18.948877950044718,18.948877950044718,18.948877950044718,18.948877950044718,18.948877950044718,18.948877950044718,18.948877950044718,18.948877950044718,18.938877950044713,18.948877950044718,-35.431122049955285,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":-89.801122049955282},-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282,-89.801122049955282]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.25345000000000001},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.38142910938187807,0.38142910938187807,0.38142910938187807,0.38142910938187807,0.38142910938187807,0.38142910938187807,0.38142910938187813,0.38142910938187813,0.38142910938187813,0.38142910938187813,0.38142910938187813,0.38142910938187818,0.38142910938187818,0.38142910938187818,0.38142910938187818,0.38142910938187824,0.38142910938187824,0.38142910938187824,0.38142910938187824,0.3814291093818783,0.3814291093818783,0.3814291093818783,0.3814291093818783,0.38142910938187835,0.38142910938187835,0.38142910938187835,0.38142910938187835,0.38142910938187841,0.38142910938187841,0.38142910938187841,0.38142910938187841,0.38142910938187846,0.38142910938187846,0.38142910938187846,0.38142910938187852,0.38142910938187852,0.38142910938187852,0.38142910938187857,0.38142910938187857,0.38142910938187857,0.38142910938187863,0.38142910938187863,0.38142910938187863,0.38142910938187868,0.38142910938187868,0.38142910938187868,0.38142910938187874,0.38142910938187874,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0.38142910938187874},0.38142910938187879,0.38142910938187879,0.38142910938187885,0.38142910938187885,0.38142910938187885,0.38142910938187891,0.38142910938187891,0.38142910938187896,0.38142910938187896,0.38142910938187896,0.38142910938187902,0.38142910938187902,0.38142910938187907,0.38142910938187907,0.38142910938187913,0.38142910938187913]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":18.49142761643883},{"$f":"+F458*F459","v":15.396803116438837},{"$f":"+G458*G459","v":12.535352616438832},9.8893346164388323,7.4410076164388332,5.1751646164388339,4.8025931164388336,4.8025931164388336,4.8025931164388336,4.8025931164388336,4.8025931164388336,4.8025931164388336,4.8025931164388336,4.8025931164388336,4.8025931164388336,4.8025931164388336,4.8000586164388324,4.8025931164388336,-13.514461327915066,-34.252762005007774,-34.252762005007774,-34.252762005007774,-34.252762005007774,-34.252762005007774,-34.252762005007781,-34.252762005007781,-34.252762005007781,-34.252762005007781,-34.252762005007781,-34.252762005007789,-34.252762005007789,-34.252762005007789,-34.252762005007789,-34.252762005007789,-34.252762005007789,-34.252762005007789,-34.252762005007789,-34.252762005007796,-34.252762005007796,-34.252762005007796,-34.252762005007796,-34.252762005007803,-34.252762005007803,-34.252762005007803,-34.252762005007803,-34.252762005007803,-34.252762005007803,-34.252762005007803,-34.252762005007803,-34.25276200500781,-34.25276200500781,-34.25276200500781,-34.252762005007817,-34.252762005007817,-34.252762005007817,-34.252762005007824,-34.252762005007824,-34.252762005007824,-34.252762005007824,-34.252762005007824,-34.252762005007824,-34.252762005007831,-34.252762005007831,-34.252762005007831,-34.252762005007838,-34.252762005007838,{"$f":"+BS458*BS459","v":-34.252762005007838},-34.252762005007838,-34.252762005007838,-34.252762005007845,-34.252762005007845,-34.252762005007845,-34.252762005007853,-34.252762005007853,-34.252762005007853,-34.252762005007853,-34.252762005007853,-34.25276200500786,-34.25276200500786,-34.252762005007867,-34.252762005007867,-34.252762005007874,-34.252762005007874]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999993},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999993},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38510056025848144},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38456465211259067},0.38413155236530833,0.38379188703199596,0.38353747531912913,0.38336111866937839,0.38319788555411932,0.38303506212838861,0.38287264685173467,0.38271063819141921,0.38254903462236872,0.38238783462712717,0.38222703669580793,0.38206663932604701,0.38190664102295607,0.38174704029907613,0.38158791958809735,0.38142910938187807,0.38142910938187807,0.38142910938187807,0.38142910938187807,0.38142910938187807,0.38142910938187807,0.38142910938187813,0.38142910938187813,0.38142910938187813,0.38142910938187813,0.38142910938187813,0.38142910938187818,0.38142910938187818,0.38142910938187818,0.38142910938187818,0.38142910938187824,0.38142910938187824,0.38142910938187824,0.38142910938187824,0.3814291093818783,0.3814291093818783,0.3814291093818783,0.3814291093818783,0.38142910938187835,0.38142910938187835,0.38142910938187835,0.38142910938187835,0.38142910938187841,0.38142910938187841,0.38142910938187841,0.38142910938187841,0.38142910938187846,0.38142910938187846,0.38142910938187846,0.38142910938187852,0.38142910938187852,0.38142910938187852,0.38142910938187857,0.38142910938187857,0.38142910938187857,0.38142910938187863,0.38142910938187863,0.38142910938187863,0.38142910938187868,0.38142910938187868,0.38142910938187868,0.38142910938187874,0.38142910938187874,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0.38142910938187874},0.38142910938187879,0.38142910938187879,0.38142910938187885,0.38142910938187885,0.38142910938187885,0.38142910938187891,0.38142910938187891,0.38142910938187896,0.38142910938187896,0.38142910938187896,0.38142910938187902,0.38142910938187902,0.38142910938187907,0.38142910938187907,0.38142910938187913,0.38142910938187913]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":1956.689168768648},{"$f":"+E470","v":1956.689168768648},{"$f":"+F470","v":1956.689168768648},1956.689168768648,1956.689168768648,1956.689168768648,1956.689168768648,1956.689168768648,1956.689168768648,1956.689168768648,1956.689168768648,1956.689168768648,1956.689168768648,1956.689168768648,1956.689168768648,1956.689168768648,1956.689168768648,1956.689168768648,1956.689168768648,1952.1547253242941,1940.6620577028475,1929.1693900814009,1917.6767224599544,1906.1840548385078,1894.6913872170612,1883.1987195956146,1871.7060519741681,1860.2133843527215,1848.7207167312749,1837.2280491098284,1825.7353814883818,1814.2427138669352,1802.7500462454886,1791.2573786240421,1779.7647110025955,1768.2720433811489,1756.7793757597024,1745.2867081382558,1733.7940405168092,1722.3013728953626,1710.8087052739161,1699.3160376524695,1687.8233700310229,1676.3307024095764,1664.8380347881298,1653.3453671666832,1641.8526995452366,1630.3600319237901,1618.8673643023435,1607.3746966808969,1595.8820290594504,1584.3893614380038,1572.8966938165572,1561.4040261951106,1549.9113585736641,1538.4186909522175,1526.9260233307709,1515.4333557093244,1503.9406880878778,1492.4480204664312,1480.9553528449846,1469.4626852235381,1457.9700176020915,1446.4773499806449,1434.9846823591984,1423.4920147377518,{"$f":"+BR470","v":1411.9993471163052},1400.5066794948586,1389.0140118734121,1377.5213442519655,1366.0286766305189,1354.5360090090724,1343.0433413876258,1331.550673766179,1320.0580061447322,1308.5653385232854,1297.0726709018386,1285.5800032803918,1274.087335658945,1262.5946680374982,1251.1020004160514,1239.6093327946046,1228.1166651731578]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":740.06517121693946},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.534443444353899,11.492667621446607,11.492667621446607,11.492667621446607,11.492667621446607,11.492667621446607,11.492667621446614,11.492667621446614,11.492667621446614,11.492667621446614,11.492667621446614,11.492667621446621,11.492667621446621,11.492667621446621,11.492667621446621,11.492667621446621,11.492667621446621,11.492667621446621,11.492667621446621,11.492667621446628,11.492667621446628,11.492667621446628,11.492667621446628,11.492667621446635,11.492667621446635,11.492667621446635,11.492667621446635,11.492667621446635,11.492667621446635,11.492667621446635,11.492667621446635,11.492667621446643,11.492667621446643,11.492667621446643,11.49266762144665,11.49266762144665,11.49266762144665,11.492667621446657,11.492667621446657,11.492667621446657,11.492667621446657,11.492667621446657,11.492667621446657,11.492667621446664,11.492667621446664,11.492667621446664,11.492667621446671,11.492667621446671,{"$f":"+BS460-BS461","v":11.492667621446671},11.492667621446671,11.492667621446671,11.492667621446678,11.492667621446678,11.492667621446678,11.492667621446685,11.492667621446685,11.492667621446685,11.492667621446685,11.492667621446685,11.492667621446692,11.492667621446692,11.492667621446699,11.492667621446699,11.492667621446707,11.492667621446707]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":29345.552963999995},{"$f":"SUM(E493:CI493)","v":11426.816547626267},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,166.88949052589365,173.84771470298645,173.84771470298645,174.29372630324042,176.0317688752649,176.0317688752649,176.03176887526499,176.03176887526499,176.03176887526499,176.03176887526502,176.03176887526502,176.03176887526507,176.03176887526507,176.03176887526507,176.03176887526507,176.03176887526513,176.03176887526513,176.03176887526513,176.03176887526513,176.03176887526524,176.03176887526524,176.03176887526524,176.03176887526524,176.0317688752653,176.0317688752653,176.0317688752653,176.0317688752653,176.03176887526536,176.03176887526536,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":176.03176887526536},176.03176887526539,176.03176887526539,176.03176887526533,176.03176887526533,176.0317688752653,176.0317688752653,176.03176887526524,176.03176887526524,176.03176887526513,176.03176887526513,176.03176887526507,176.03176887526507,176.03176887526502,176.03176887526502,176.03176887526496,176.03176887526485,176.03176887526487,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":176.03176887526482},176.03176887526482,176.03176887526476,176.0317688752647,176.0317688752647,176.03176887526465,176.03176887526465,176.03176887526453,176.03176887526448,176.03176887526442,176.03176887526442,176.03176887526436,176.03176887526425,176.03176887526425,176.03176887526419,176.03176887526413,176.03176887526411,176.03176887526399]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,166.88949052589365,173.84771470298645,173.84771470298645,174.29372630324042,176.0317688752649,176.0317688752649,176.03176887526496,176.03176887526496,176.03176887526496,176.03176887526502,176.03176887526502,176.03176887526507,176.03176887526507,176.03176887526507,176.03176887526507,176.03176887526513,176.03176887526513,176.03176887526513,176.03176887526513,176.03176887526524,176.03176887526524,176.03176887526524,176.03176887526524,176.0317688752653,176.0317688752653,176.0317688752653,176.0317688752653,176.03176887526536,176.03176887526536,176.03176887526536,176.03176887526539,176.03176887526541,176.03176887526536,176.03176887526536,176.0317688752653,176.0317688752653,176.03176887526524,176.03176887526524,176.03176887526513,176.03176887526513,176.03176887526507,176.03176887526507,176.03176887526502,176.03176887526502,176.03176887526496,176.03176887526485,176.03176887526485,{"$f":"SUM(BR498:BR518)","v":176.03176887526479},176.03176887526479,176.03176887526473,176.03176887526467,176.0317688752647,176.03176887526465,176.03176887526465,176.03176887526453,176.03176887526448,176.03176887526442,176.03176887526442,176.03176887526436,176.03176887526425,176.03176887526425,176.03176887526422,176.03176887526416,176.03176887526411,176.03176887526399]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.44601160025395858,2.1840541722784641,2.1840541722784641,2.1840541722784641,2.1840541722784641,2.1840541722784641,2.184054172278465,2.184054172278465,2.184054172278465,2.184054172278465,2.184054172278465,2.184054172278465,2.184054172278465,2.1840541722784659,2.1840541722784659,2.1840541722784659,2.1840541722784659,2.1840541722784659,2.1840541722784659,2.1840541722784668,2.1840541722784668,2.1840541722784668,2.1840541722784668,2.1840541722784668,2.1840541722784659,2.184054172278465,2.184054172278465,2.1840541722784641,2.1840541722784641,2.1840541722784632,2.1840541722784614,2.1840541722784614,2.1840541722784605,2.1840541722784597,2.1840541722784597,2.1840541722784588,2.1840541722784579,2.184054172278457,2.184054172278457,2.1840541722784552,2.1840541722784543,2.1840541722784534,2.1840541722784526,2.1840541722784526,{"$f":"+BR300","v":2.1840541722784517},2.1840541722784508,2.184054172278449,2.1840541722784481,2.1840541722784472,2.1840541722784463,2.1840541722784454,2.1840541722784446,2.1840541722784428,2.1840541722784419,2.1840541722784419,2.1840541722784428,2.1840541722784428,2.1840541722784428,2.1840541722784446,2.1840541722784428,2.1840541722784428,2.1840541722784419]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,162.35504708153974,162.35504708153985,162.35504708153985,162.35504708153985,162.35504708153985,162.35504708153985,162.35504708153991,162.35504708153991,162.35504708153991,162.35504708153991,162.35504708153991,162.35504708153996,162.35504708153996,162.35504708153996,162.35504708153996,162.35504708154002,162.35504708154002,162.35504708154002,162.35504708154002,162.35504708154014,162.35504708154014,162.35504708154014,162.35504708154014,162.35504708154019,162.35504708154019,162.35504708154019,162.35504708154019,162.35504708154025,162.35504708154025,162.35504708154025,162.35504708154031,162.35504708154031,162.35504708154025,162.35504708154025,162.35504708154019,162.35504708154019,162.35504708154014,162.35504708154014,162.35504708154002,162.35504708154002,162.35504708153996,162.35504708153996,162.35504708153991,162.35504708153991,162.35504708153985,162.35504708153974,162.35504708153974,{"$f":"+BR452","v":162.35504708153968},162.35504708153968,162.35504708153962,162.35504708153957,162.35504708153957,162.35504708153951,162.35504708153951,162.3550470815394,162.35504708153934,162.35504708153928,162.35504708153928,162.35504708153923,162.35504708153911,162.35504708153911,162.35504708153906,162.355047081539,162.35504708153894,162.35504708153883]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.534443444353899,11.492667621446607,11.492667621446607,11.492667621446607,11.492667621446607,11.492667621446607,11.492667621446614,11.492667621446614,11.492667621446614,11.492667621446614,11.492667621446614,11.492667621446621,11.492667621446621,11.492667621446621,11.492667621446621,11.492667621446621,11.492667621446621,11.492667621446621,11.492667621446621,11.492667621446628,11.492667621446628,11.492667621446628,11.492667621446628,11.492667621446635,11.492667621446635,11.492667621446635,11.492667621446635,11.492667621446635,11.492667621446635,11.492667621446635,11.492667621446635,11.492667621446643,11.492667621446643,11.492667621446643,11.49266762144665,11.49266762144665,11.49266762144665,11.492667621446657,11.492667621446657,11.492667621446657,11.492667621446657,11.492667621446657,11.492667621446657,11.492667621446664,11.492667621446664,11.492667621446664,11.492667621446671,{"$f":"+BR471","v":11.492667621446671},11.492667621446671,11.492667621446671,11.492667621446671,11.492667621446678,11.492667621446678,11.492667621446678,11.492667621446685,11.492667621446685,11.492667621446685,11.492667621446685,11.492667621446685,11.492667621446692,11.492667621446692,11.492667621446699,11.492667621446699,11.492667621446707,11.492667621446707]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"390A","index":37,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":126.93346218000218}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":126.93346217999984},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":2.3447910280083306E-12},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":126.93346218000009}]
[null,null,null,"Plant Balance","Book NBV",null,null,"Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Accum Depr","Accum Depr reduction due to Repairs","Adjusted Accum Depr reduction due to Repairs","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":52132.36},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":47975.360000000001},{"$f":"+E32-I32","v":-5569.4933999999994},{"$f":"+E8+F8","v":42405.866600000001},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.02}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Repairs basis \"reduction\"","Adjustested Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Repairs basis \"reduction\" accum res","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted",null,"NBV Alloc Basis","NBV Alloc %","2nd NBV Adjusgment","Final NBV Adjustment"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"+B11/$B$32","v":0},{"$f":"+C11*$D$8","v":0},null,{"$f":"+D11+E11","v":0},{"$f":"2018-1997","v":21},{"$f":"+F11*$H$8","v":0},{"$f":"+(E11*$H$8)*G11","v":0},{"$f":"+(H11*G11)","v":0},{"$f":"+IF(F11-J11<0,0,F11-J11)","v":0},{"$f":"+$G$8*M11","v":0},{"$f":"IF($K$32=0,IF($B$32=0,0,C11),K11/$K$32)","v":0},{"$f":"IF(M11<>0,0,IF($H$32=0,IF($B$32=0,0,B11),H11))","v":0},{"$f":"+N11/$N$32","v":{"$error":"#DIV/0!"}},{"$f":"+O11*($E$8-$M$32)","v":{"$error":"#DIV/0!"}},{"$f":"+M11+P11","v":{"$error":"#DIV/0!"}}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"+B12/$B$32","v":0},{"$f":"+C12*$D$8","v":0},null,{"$f":"+D12+E12","v":0},{"$f":"2018-A12","v":20},0,0,{"$f":"+(H12*G12)","v":0},0,{"$f":"+$G$8*M12","v":0},0,0,{"$error":"#DIV/0!"},{"$f":"+O12*($E$8-$M$32)","v":{"$error":"#DIV/0!"}},{"$f":"+M12+P12","v":{"$error":"#DIV/0!"}}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,19,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,18,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,17,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,16,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,15,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,14,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,13,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,12,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,11,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,10,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,9,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,8,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,7,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,6,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":49158},0.94294599362085274,49158,-5827.87,43330.13,5,866.60259999999994,-582.78700000000003,4333.0129999999999,38997.116999999998,39935.807115567004,0.94175193947261537,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2974.36},5.7054006379147232E-2,2974.36,-352.62,2621.7400000000002,4,52.434800000000003,-28.209600000000002,209.73920000000001,2412.0008000000003,2470.059484432998,5.8248060527384626E-2,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,3,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,2,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,1,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Total",{"$f":"SUM(B11:B31)","v":52132.36},null,{"$f":"SUM(D11:D31)","v":52132.36},{"$f":"SUM(E11:E31)","v":-6180.49},{"$f":"SUM(F11:F31)","v":45951.869999999995},null,{"$f":"SUM(H11:H31)","v":919.03739999999993},{"$f":"SUM(I11:I31)","v":-610.99660000000006},{"$f":"SUM(J11:J31)","v":4542.7521999999999},{"$f":"SUM(K11:K31)","v":41409.1178},{"$f":"SUM(L11:L31)","v":42405.866600000001},null,{"$f":"SUM(N11:N31)","v":0},null,{"$f":"SUM(P11:P31)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Q11:Q31)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+L11","v":0},null,{"$f":"+$H11","v":0},{"$f":"+$H11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,0,null,{"$f":"+$H12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,{"$f":"+$H16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,{"$f":"+$H20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+$H24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,39935.807115567004,null,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,{"$f":"+$H27","v":866.60259999999994},866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994,866.60259999999994]
[2014,null,2470.059484432998,null,{"$f":"+$H28","v":52.434800000000003},52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003,52.434800000000003]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":42405.866600000001},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":919.03739999999993},919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,{"$f":"SUM(BQ38:BQ58)","v":919.03739999999993},919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993,919.03739999999993]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,39069.980000000003,0,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1156.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,2376.4499999999998,0,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,16.649999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":41446.43},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":1148.8},{"$f":"SUM(F67:F88)","v":1148.8},{"$f":"SUM(G67:G88)","v":1148.8},1148.8,1148.8,1148.8,1148.8,1148.8,1148.8,1148.8,1148.8,1148.8,1148.8,1148.8,1148.8,1148.8,1148.8,1148.8,1148.8,1148.8,1148.8,1148.8,1148.8,1148.8,1148.8,1148.8,1148.8,1148.8,1148.8,1148.8,1148.8,1148.8,1148.8,1148.8,1148.8,1221.78,16.649999999999999,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":865.82711556700087},"     Begin Cumulative Difference",{"$f":"+$C398","v":865.82711556700087},{"$f":"+E400","v":1082.4745155670009},{"$f":"+F400","v":1299.121915567001},1515.7693155670011,1732.4167155670011,1949.0641155670012,2165.7115155670012,2382.3589155670015,2599.0063155670014,2815.6537155670012,3032.301115567001,3248.9485155670009,3465.5959155670007,3682.2433155670005,3898.8907155670004,4115.5381155670002,4332.185515567,4548.8329155669999,4765.4803155669997,4982.1277155669995,5198.7751155669994,5415.4225155669992,5632.069915566999,5848.7173155669989,6065.3647155669987,6282.0121155669985,6498.6595155669984,6715.3069155669982,6931.954315566998,7148.6017155669979,7365.2491155669977,7581.8965155669976,7798.5439155669974,8015.1913155669972,8231.8387155669971,8448.4861155669969,8738.1135155669963,7871.5109155669961,7004.908315566996,6138.3057155669958,5271.7031155669956,4405.1005155669955,3538.4979155669953,2671.8953155669951,1805.2927155669952,938.69011556699525,72.087515566995307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.25345000000000001},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.25345000000000001},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.26655911413378258,0.26655911413378258,0.26655911413378258,0.26655911413378264,0.26655911413378264,0.26655911413378269,0.26655911413378269,0.26655911413378269,0.26655911413378269,0.26655911413378275,0.26655911413378236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":333.99280982997055},"     Begin Cumulative DFIT",{"$f":"+C405","v":333.99280982997055},{"$f":"+E406","v":388.90209335997059},{"$f":"+F406","v":443.81137688997063},498.72066041997067,553.62994394997065,608.53922747997069,663.44851100997073,718.35779453997077,773.26707806997081,828.17636159997085,883.08564512997089,937.99492865997092,992.90421218997096,1047.8134957199709,1102.7227792499709,1157.632062779971,1212.541346309971,1267.450629839971,1322.3599133699711,1377.2691968999711,1432.1784804299712,1487.0877639599712,1541.9970474899712,1596.9063310199713,1651.8156145499713,1706.7248980799714,1761.6341816099714,1816.5434651399714,1871.4527486699715,1926.3620321999715,1981.2713157299715,2036.1805992599716,2091.0898827899714,2145.9991663199712,2200.908449849971,2255.8177333799708,2329.2237979099709,2098.2229765479383,1867.2221551859056,1636.221333823873,1405.2205124618404,1174.2196910998077,943.21886973777487,712.218048375742,481.21722701370919,250.21640565167638,19.215584289643516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.35927136183549169},{"$f":"IF(F400=0,0,+F406/F400)","v":0.3416241166990624},{"$f":"IF(G400=0,0,+G406/G400)","v":0.32902147793737013},0.3195708855584285,0.3122212464021179,0.3063420525961762,0.30153214523891403,0.29752412429258535,0.29413288893488704,0.29122623759113225,0.28870723071346477,0.2865031689730404,0.284558462307542,0.28282987641770985,0.28128328064833952,0.27989137167669803,0.27863204768469424,0.27748722600958553,0.27644196928083542,0.27548383005479782,0.27460235275922362,0.27378869058921002,0.27303530754848265,0.27233574434700047,0.271684432739418,0.27107654700021183,0.2705078841488206,0.26997476663504183,0.26947396271988,0.26900262090828786,0.26855821562313947,0.26813850193442651,0.26774147763036427,0.26736535127782513,0.26700851519699487,0.26655911413378258,0.26655911413378258,0.26655911413378258,0.26655911413378264,0.26655911413378264,0.26655911413378269,0.26655911413378269,0.26655911413378269,0.26655911413378269,0.26655911413378275,0.26655911413378236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":114.54892738951418},{"$f":"+E413","v":114.54892738951418},{"$f":"+F413","v":114.54892738951418},114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,114.54892738951418,103.18853499748144,91.828142605448704,80.467750213415968,69.107357821383204,57.746965429350439,46.386573037317618,35.026180645284796,23.665788253251975,12.305395861219154,0.94500346918627542,-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12,{"$f":"+BR413","v":-2.2808421817899216E-12},-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12,-2.2808421817899216E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":114.54892738951645},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.360392392032736,11.360392392032736,11.360392392032736,11.360392392032765,11.360392392032765,11.360392392032821,11.360392392032821,11.360392392032821,11.360392392032821,11.360392392032878,0.94500346918855627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":13.115200000000009},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":13.115200000000009},13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,13.115200000000009,-35.784800000000004,-52.434800000000003,-52.434800000000003,-52.434800000000003,-52.434800000000003,-52.434800000000003,-52.434800000000003,-52.434800000000003,-52.434800000000003,-52.434800000000003,-52.434800000000003,-52.434800000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.25345000000000001},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.25345000000000001},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.27534021381673557,0.27534021381673557,0.27534021381673557,0.27534021381673557,0.27534021381673557,0.27534021381673557,0.27534021381673557,0.27534021381673551,0.27534021381673551,0.27534021381673551,0.27534021381673546,0.27534021381673573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":39.433906060029059},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":42.75795350002906},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":46.082000940029062},49.406048380029063,52.730095820029064,56.054143260029065,59.378190700029066,62.702238140029067,66.026285580029068,69.350333020029069,72.67438046002907,75.998427900029071,79.322475340029072,82.646522780029073,85.970570220029074,89.294617660029076,92.618665100029077,95.942712540029078,99.266759980029079,102.59080742002908,105.91485486002908,109.23890230002908,112.56294974002908,115.88699718002908,119.21104462002909,122.53509206002909,125.85913950002909,129.18318694002909,132.5072343800291,135.83128182002912,139.15532926002913,142.47937670002915,145.80342414002916,149.12747158002918,152.4515190200292,155.77556646002921,145.92257197664009,131.48516293320233,117.04775388976456,102.6103448463268,88.172935802889029,73.735526759451261,59.298117716013493,44.860708672575726,30.423299629137961,15.985890585700197,1.5484815422624365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":36.109858620029058},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":39.433906060029059},{"$f":"+E428+F423","v":42.75795350002906},{"$f":"+F428+G423","v":46.082000940029062},49.406048380029063,52.730095820029064,56.054143260029065,59.378190700029066,62.702238140029067,66.026285580029068,69.350333020029069,72.67438046002907,75.998427900029071,79.322475340029072,82.646522780029073,85.970570220029074,89.294617660029076,92.618665100029077,95.942712540029078,99.266759980029079,102.59080742002908,105.91485486002908,109.23890230002908,112.56294974002908,115.88699718002908,119.21104462002909,122.53509206002909,125.85913950002909,129.18318694002909,132.5072343800291,135.83128182002912,139.15532926002913,142.47937670002915,145.80342414002916,149.12747158002918,152.4515190200292,155.77556646002921,145.92257197664009,131.48516293320233,117.04775388976456,102.6103448463268,88.172935802889029,73.735526759451261,59.298117716013493,44.860708672575726,30.423299629137961,15.985890585700197,1.5484815422624365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":12.38453479048566},{"$f":"+E432","v":12.38453479048566},{"$f":"+F432","v":12.38453479048566},12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,12.38453479048566,11.601197867096541,10.453388883658775,9.3055799002210087,8.1577709167832424,7.0099619333454761,5.8621529499077099,4.7143439664699436,3.5665349830321809,2.4187259995944181,1.2709170161566554,0.12310803271889625,-5.3734794391857577E-14,-5.3734794391857577E-14,-5.3734794391857577E-14,-5.3734794391857577E-14,-5.3734794391857577E-14,-5.3734794391857577E-14,-5.3734794391857577E-14,-5.3734794391857577E-14,-5.3734794391857577E-14,-5.3734794391857577E-14,-5.3734794391857577E-14,-5.3734794391857577E-14,-5.3734794391857577E-14,-5.3734794391857577E-14,-5.3734794391857577E-14,-5.3734794391857577E-14,-5.3734794391857577E-14,-5.3734794391857577E-14,{"$f":"+BR432","v":-5.3734794391857577E-14},-5.3734794391857577E-14,-5.3734794391857577E-14,-5.3734794391857577E-14,-5.3734794391857577E-14,-5.3734794391857577E-14,-5.3734794391857577E-14,-5.3734794391857577E-14,-5.3734794391857577E-14,-5.3734794391857577E-14,-5.3734794391857577E-14,-5.3734794391857577E-14,-5.3734794391857577E-14,-5.3734794391857577E-14,-5.3734794391857577E-14,-5.3734794391857577E-14,-5.3734794391857577E-14]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":126.93346217999984},{"$f":"SUM(E493:CI493)","v":126.93346218000218},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.143729315421854,12.508201375470502,12.508201375470502,12.508201375470531,12.508201375470531,12.508201375470588,12.508201375470588,12.508201375470584,12.508201375470584,12.508201375470641,2.0928124526263154,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0.12310803271894999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.143729315421854,12.508201375470502,12.508201375470502,12.508201375470531,12.508201375470531,12.508201375470588,12.508201375470588,12.508201375470584,12.508201375470584,12.508201375470641,2.0928124526263154,0.12310803271894999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.360392392032736,11.360392392032736,11.360392392032736,11.360392392032765,11.360392392032765,11.360392392032821,11.360392392032821,11.360392392032821,11.360392392032821,11.360392392032878,0.94500346918855627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.78333692338911831,1.1478089834377663,1.1478089834377663,1.1478089834377663,1.1478089834377663,1.1478089834377663,1.1478089834377663,1.1478089834377627,1.1478089834377627,1.1478089834377627,1.1478089834377592,0.12310803271894999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3910","index":38,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":19541.701991980593}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":19541.701991980597},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":16348.666887000001}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":287668.99},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":179593.84},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6.0999999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":29119.200000000001},2.7052622065676057E-2,7782.2004664847445,11,474.71422845556941,5221.8565130112638,2560.3439534734807,3012.9491728751368,1.6776461669705024E-2]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":89899.739999999991},8.3519591541750468E-2,24025.996544027897,10,1465.5857891857017,14655.857891857017,9370.138652170881,11026.546438607638,6.1397130539709147E-2]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":190916.05},0.17736681457326139,51022.932407807384,9,3112.3988768762501,28011.589891886251,23011.342515921133,27079.176337238616,0.15078009544892307]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":551495.81000000006},0.51235637375799792,147389.04055902577,8,8990.7314741005721,71925.851792804577,75463.188766221196,88803.206251742173,0.49446688289387974]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":51290.94},4.7650842578548409E-2,13707.669757220016,7,836.16785519042094,5853.1749863329469,7854.4947708870686,9242.9743633432481,5.1465987716189203E-2]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":56374.039999999994},5.2373197012119302E-2,15066.144687547378,6,919.03482594038996,5514.2089556423398,9551.9357319050378,11240.480726722735,6.2588342265651964E-2]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":12654.880000000001},1.175676824660302E-2,3382.0576471643617,5,206.30551647702606,1031.5275823851302,2350.5300647792315,2766.0453998326757,1.5401671904964423E-2]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":21382.089999999997},1.9864611656373501E-2,5714.4327719311923,4,348.58039908780273,1394.3215963512109,4320.1111755799811,5083.7995322987217,2.8307204369029147E-2]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7700},7.153534091105032E-3,2057.8499269187523,3,125.52884554204388,376.58653662613165,1681.2633902926207,1978.4689999541765,1.1016352230979506E-2]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":65558.289999999994},6.0905644476564942E-2,17520.665231872514,1,1068.7605791442234,1068.7605791442234,16451.904652728292,19360.19277738488,0.10779987096096881]
["Total",{"$f":"SUM(B11:B31)","v":1076391.04},null,{"$f":"SUM(D11:D31)","v":287668.99},null,{"$f":"SUM(F11:F31)","v":17547.808389999998},{"$f":"SUM(G11:G31)","v":135053.73632604111},{"$f":"SUM(H11:H31)","v":152615.25367395891},{"$f":"SUM(I11:I31)","v":179593.84000000003}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,3012.9491728751368,null,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941,474.71422845556941]
[2008,null,11026.546438607638,null,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017,1465.5857891857017]
[2009,null,27079.176337238616,null,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501,3112.3988768762501]
[2010,null,88803.206251742173,null,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721,8990.7314741005721]
[{"$f":"A51+1","v":2011},null,9242.9743633432481,null,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,{"$f":"+$F25","v":836.16785519042094},836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,{"$f":"+$F25","v":836.16785519042094},836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094,836.16785519042094]
[2012,null,11240.480726722735,null,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,{"$f":"+$F26","v":919.03482594038996},919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,{"$f":"+$F26","v":919.03482594038996},919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996,919.03482594038996]
[2013,null,2766.0453998326757,null,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606,206.30551647702606]
[2014,null,5083.7995322987217,null,{"$f":"+$F28","v":348.58039908780273},348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273,348.58039908780273]
[2015,null,1978.4689999541765,null,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388,125.52884554204388]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,19360.19277738488,null,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234,1068.7605791442234]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":179593.84000000003},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":17547.808389999998},17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,{"$f":"SUM(BQ38:BQ58)","v":17547.808389999998},17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998,17547.808389999998]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7737.5800000000017},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1719.47},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1719.46},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1719.45},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1719.47},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":859.73},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2358.7499999999991},95.919999999998254,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1291.5700000000002},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":328.64},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":50.9},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":50.9},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":50.9},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":50.9},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":50.9},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":50.9},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":50.9},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":50.9},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":50.9},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":50.9},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":50.9},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":50.91},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":31.81},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1574.31},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":553.35},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":553.35},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":467.61},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3686.0099999999989},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1060.1600000000001},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":934.18},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":934.19},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":757.48},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1894.13},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":541.17999999999995},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":386.56},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":336.14},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":336.13},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":294.12},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":38770.370000000003},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9724.57},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7235.99},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5489.11},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4663.0600000000004},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4663.04},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4663.08},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2331.52},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":56021.15},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":14890.3},{"$f":"SUM(F67:F88)","v":11158.18},{"$f":"SUM(G67:G88)","v":8997.4},7527.0400000000009,5867.79,4713.9799999999996,2382.42,50.9,50.9,50.9,50.9,50.9,50.9,50.91,31.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":9560.960649421937},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":8095.3748602362357},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":6629.7890710505344},5164.2032818648331,3698.6174926791314,2233.0317034934296,767.44591430772789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":-565.34971817838448},{"$f":"+F306*F307","v":-565.34971817838436},{"$f":"+G306*G307","v":-565.34971817838436},-565.34971817838436,-565.34971817838436,-565.34971817838436,-565.34971817838436,-296.04226144420591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0.38575000000000004},{"$f":"IF(F303=0,0,+F310/F303)","v":0.38574999999999998},{"$f":"IF(G303=0,0,+G310/G303)","v":0.38574999999999993},0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":2794.678194865106},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":2423.2254765959897},{"$f":"IF(F308<>0,+E315+F308,0)","v":2051.7727583268734},{"$f":"IF(G308<>0,+F315+G308,0)","v":1680.3200400577573},1308.8673217886412,937.41460351952514,565.96188525040907,194.50916698129294,-7.1054273576010019E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":1458.8120938277902},{"$f":"+E308-E309","v":193.89699990926835},{"$f":"+F308-F309","v":193.89699990926823},{"$f":"+G308-G309","v":193.89699990926823},193.89699990926823,193.89699990926823,193.89699990926823,193.89699990926823,101.53309446291226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":23966.777460362366},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":20854.378583486116},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":17741.979706609865},14629.580829733615,11517.181952857365,8404.783075981115,5292.3841991048648,2179.9853222286147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":-3112.3988768762501},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":-3112.3988768762501},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":-3112.3988768762501},-3112.3988768762501,-3112.3988768762501,-3112.3988768762501,-3112.3988768762501,-3112.3988768762501,-2179.9853222286147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":-1200.6078667550134},{"$f":"+F325*F326","v":-1200.6078667550132},{"$f":"+G325*G326","v":-1200.6078667550132},-1200.6078667550132,-1200.607866755013,-1200.6078667550132,-1200.6078667550132,-1200.6078667550132,-840.92933804968789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0.38574999999999993},{"$f":"IF(F324=0,0,+F330/F324)","v":0.38574999999999993},{"$f":"IF(G324=0,0,+G330/G324)","v":0.38574999999999993},0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":3582.5750294166673},{"$f":"+E337","v":3170.8046580059395},{"$f":"+F337","v":2759.0342865952116},2347.2639151844842,1935.4935437737565,1523.7231723630291,1111.9528009523015,700.18242954157381,288.41205813084616,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,{"$f":"+BR337","v":6.8212102632969618E-13},6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":3582.5750294166655},{"$f":"+E327-E328","v":411.77037141072788},{"$f":"+F327-F328","v":411.77037141072765},{"$f":"+G327-G328","v":411.77037141072765},411.77037141072765,411.77037141072742,411.77037141072765,411.77037141072765,411.77037141072765,288.41205813084548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":-8990.7314741005721},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":-8990.7314741005721},-8990.7314741005721,-8990.7314741005721,-8990.7314741005721,-8990.7314741005721,-8990.7314741005721,-8990.7314741005721,-8990.7314741005721,-8990.7314741005721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0.38575000000000004},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0.38574999999999998},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":-3468.1746661342959},{"$f":"+F344*F345","v":-3468.1746661342954},{"$f":"+G344*G345","v":-3468.1746661342954},-3468.1746661342954,-3468.1746661342954,-3468.174666134295,-3468.174666134295,-3468.174666134295,-3468.174666134295,-3042.2648164008897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":34255.836811609544},"     Begin Cumulative DFIT",{"$f":"+C348","v":34255.836811609544},{"$f":"+E349","v":30787.662145475249},{"$f":"+F349","v":27319.487479340954},23851.312813206659,20383.138147072365,16914.96348093807,13446.788814803775,9978.6141486694796,6510.4394825351847,3042.2648164008897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0.38574999999999998},{"$f":"IF(F343=0,0,+F349/F343)","v":0.38574999999999998},{"$f":"IF(G343=0,0,+G349/G343)","v":0.38574999999999998},0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":1189.4737740235059},{"$f":"+F346-F347","v":1189.4737740235055},1189.4737740235055,1189.4737740235055,1189.4737740235055,1189.473774023505,1189.473774023505,1189.473774023505,1189.473774023505,1043.4002208939403,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":-836.16785519042094},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":-836.16785519042094},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":-836.16785519042094},-836.16785519042094,-836.16785519042094,-836.16785519042094,-836.16785519042094,-836.16785519042094,-836.16785519042094,-836.16785519042094,-836.16785519042094,-836.16785519042094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":-211.92674289801221},{"$f":"IF(F360=0,0,F363*$C365)","v":-211.92674289801221},{"$f":"IF(G360=0,0,G363*$C365)","v":-211.92674289801221},-211.92674289801221,-211.92674289801221,-211.92674289801221,-211.92674289801221,-211.92674289801221,-211.92674289801221,-211.92674289801221,-211.92674289801221,-11.437680511212616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":3242.9256105199529},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":2920.3738603802481},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":2597.8221102405432},2275.2703601008384,1952.7186099611336,1630.1668598214287,1307.6151096817239,985.06335954201916,662.51160940231443,339.95985926260971,17.408109122904989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0.38574999999999998},{"$f":"IF(F360=0,0,+F367/F360)","v":0.38574999999999998},{"$f":"IF(G360=0,0,+G367/G360)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38575000000000026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":2342.6318523893465},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":2130.705109491334},{"$f":"IF(F365<>0,+E372+F365,0)","v":1918.7783665933218},{"$f":"IF(G365<>0,+F372+G365,0)","v":1706.8516236953096},1494.9248807972974,1282.9981378992852,1071.071395001273,859.1446521032608,647.21790920524859,435.29116630723638,223.36442340922417,11.437680511211965,-6.5014660322049167E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":1222.8455082703106},{"$f":"+E365-E366","v":110.62500724169263},{"$f":"+F365-F366","v":110.62500724169263},{"$f":"+G365-G366","v":110.62500724169263},110.62500724169263,110.62500724169263,110.62500724169257,110.62500724169251,110.62500724169251,110.62500724169251,110.62500724169251,110.62500724169251,5.9704286116923733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":9254.2659007823477},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":8663.871074841958},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":7795.7362489015677},6927.6014229611774,6059.466597020787,5191.3317710803967,4323.1969451400064,3455.0621191996165,2586.9272932592266,1718.7924673188368,850.65764137844678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":94.419039865408209},{"$f":"IF(F379=0,0,F382*$C384)","v":-149.63556863459183},{"$f":"IF(G379=0,0,G382*$C384)","v":-220.02877163459186},-220.02877163459186,-220.02877163459186,-220.02877163459186,-220.02877163459186,-220.02877163459186,-220.02877163459186,-220.02877163459186,-220.02877163459186,-215.59917920736734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38042419630508778},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38042419630508778},0.38042419630508778,0.38042419630508778,0.38042419630508778,0.38042419630508778,0.38042419630508778,0.38042419630508773,0.38042419630508773,0.38042419630508767,0.38042419630508773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":2251.0746526878779},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":2345.4936925532861},{"$f":"IF(F384<>0,+E391+F384,0)","v":2195.8581239186942},{"$f":"IF(G384<>0,+F391+G384,0)","v":1975.8293522841022},1755.8005806495103,1535.7718090149183,1315.7430373803263,1095.7142657457343,875.68549411114248,655.65672247655061,435.62795084195875,215.59917920736689,-4.5474735088646412E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":1175.0529751454178},{"$f":"+E394","v":1175.0529751454178},{"$f":"+F394","v":1100.0880666189546},989.85734481071631,879.62662300247803,769.39590119423974,659.16517938600145,548.93445757776317,438.70373576952488,328.47301396128665,218.24229215304842,108.01157034481025,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,{"$f":"+BR394","v":4.5474735088646412E-13},4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":1175.0529751454176},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":74.964908526463205},{"$f":"+G384-G385","v":110.23072180823829},110.23072180823829,110.23072180823829,110.23072180823829,110.23072180823829,110.23072180823829,110.23072180823823,110.23072180823823,110.23072180823817,108.0115703448098,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":1191.7353998326757},"     Begin Cumulative Difference",{"$f":"+$C398","v":1191.7353998326757},{"$f":"+E400","v":1538.7798833556496},{"$f":"+F400","v":1885.8243668786236},2147.1288504015974,1940.8233339245714,1734.5178174475454,1528.2123009705194,1321.9067844934934,1115.6012680164674,909.29575153944143,702.99023506241542,496.68471858538936,290.3792021083633,84.073685631337241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.25345000000000001},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.25345000000000001},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.25345000000000001},0.32688136084654318,0.32688136084654312,0.32688136084654307,0.32688136084654307,0.32688136084654307,0.32688136084654301,0.32688136084654301,0.32688136084654296,0.32688136084654296,0.3268813608465429,0.32688136084654301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":459.71193048545467},"     Begin Cumulative DFIT",{"$f":"+C405","v":459.71193048545467},{"$f":"+E406","v":547.67035483435245},{"$f":"+F406","v":635.62877918325023},701.85640053214797,634.41897255598872,566.98154457982946,499.54411660367026,432.10668862751106,364.66926065135186,297.23183267519266,229.79440469903346,162.35697672287429,94.919548746715122,27.482120770555966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.35591208382581413},{"$f":"IF(F400=0,0,+F406/F400)","v":0.3370561916300453},{"$f":"IF(G400=0,0,+G406/G400)","v":0.32688136084654318},0.32688136084654312,0.32688136084654307,0.32688136084654307,0.32688136084654307,0.32688136084654301,0.32688136084654301,0.32688136084654296,0.32688136084654296,0.3268813608465429,0.32688136084654301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":157.66659339786298},{"$f":"+E413","v":157.66659339786298},{"$f":"+F413","v":157.66659339786298},157.66659339786298,142.51729857280603,127.36800374774909,112.21870892269216,97.069414097635232,81.920119272578305,66.770824447521377,51.62152962246445,36.472234797407538,21.322939972350625,6.1736451472937262,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,{"$f":"+BR413","v":1.8474111129762605E-13},1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":157.66659339786278},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},15.149294825056955,15.149294825056941,15.149294825056927,15.149294825056927,15.149294825056927,15.149294825056927,15.149294825056927,15.149294825056913,15.149294825056913,15.149294825056899,6.1736451472935414,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":711.57960091219729},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":585.59960091219727},585.60960091219727,408.89960091219729,-348.58039908780273,-348.58039908780273,-348.58039908780273,-348.58039908780273,-348.58039908780273,-348.58039908780273,-348.58039908780273,-348.58039908780273,-348.58039908780273,-348.58039908780273,-348.58039908780273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.25345000000000001},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.25345000000000001},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.25345000000000001},0.25345000000000001,0.3035729600321837,0.3035729600321837,0.3035729600321837,0.3035729600321837,0.30357296003218365,0.3035729600321837,0.3035729600321837,0.3035729600321837,0.30357296003218376,0.30357296003218381,0.30357296003218376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":719.54716193542868},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":867.96738078662509},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":1016.3901341378215},1120.0257379890179,1014.2061544287337,908.38657086844955,802.56698730816538,696.74740374788121,590.92782018759704,485.10823662731286,379.28865306702869,273.46906950674452,167.64948594646032,61.829902386176101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":539.19731208423229},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":719.54716193542868},{"$f":"+E428+F423","v":867.96738078662509},{"$f":"+F428+G423","v":1016.3901341378215},1120.0257379890179,1014.2061544287337,908.38657086844955,802.56698730816538,696.74740374788121,590.92782018759704,485.10823662731286,379.28865306702869,273.46906950674452,167.64948594646032,61.829902386176101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":184.92755512312095},{"$f":"+E432","v":184.92755512312095},{"$f":"+F432","v":184.92755512312095},184.92755512312095,184.92755512312095,167.45567371164037,149.98379230015979,132.51191088867921,115.04002947719863,97.568148065718077,80.096266654237496,62.624385242756915,45.152503831276334,27.680622419795739,10.20874100831513,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,{"$f":"+BR432","v":1.2079226507921703E-13},1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13,1.2079226507921703E-13]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":415.65115445795607},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":261.03115445795612},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":210.6111544579561},210.60115445795611,168.59115445795612,-125.52884554204388,-125.52884554204388,-125.52884554204388,-125.52884554204388,-125.52884554204388,-125.52884554204388,-125.52884554204388,-125.52884554204388,-125.52884554204388,-125.52884554204388,-125.52884554204388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":499.99015441213248},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":761.02130887008866},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":971.63246332804476},1182.2336177860009,1350.8247722439569,1225.295926701913,1099.7670811598691,974.23823561782524,848.70939007578136,723.18054453373747,597.65169899169359,472.12285344964971,346.59400790760583,221.06516236556195,95.536316823518064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":105.34678509736897},{"$f":"IF(F436=0,0,F439*$C441)","v":66.158346097368977},{"$f":"IF(G436=0,0,G439*$C441)","v":53.37939709736898},53.376862597368977,42.729428097368981,-31.815285902631022,-31.815285902631022,-31.815285902631022,-31.815285902631022,-31.815285902631022,-31.815285902631022,-31.815285902631022,-31.815285902631022,-31.815285902631022,-31.815285902631022,-24.213679498920655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.27576653882676294},{"$f":"IF(G436=0,0,+G443/G436)","v":0.2681119412148974},0.26493381730239735,0.26288810895416215,0.26171017550403824,0.26171017550403824,0.26171017550403824,0.26171017550403824,0.26171017550403824,0.26171017550403824,0.26171017550403824,0.26171017550403819,0.26171017550403819,0.26171017550403819,0.26171017550403819,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":21.375719538386011},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":126.72250463575497},{"$f":"IF(F441<>0,+E448+F441,0)","v":192.88085073312396},{"$f":"IF(G441<>0,+F448+G441,0)","v":246.26024783049294},299.6371104278619,342.36653852523091,310.55125262259986,278.73596671996881,246.9206808173378,215.10539491470678,183.29010901207576,151.47482310944474,119.65953720681372,87.844251304182706,56.028965401551687,24.213679498920666,1.0658141036401503E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":11.158049693937539},"     End Excess Deferred",{"$f":"+E449-E450","v":11.158049693937539},{"$f":"+F449-F450","v":11.158049693937539},11.158049693937539,11.158049693937539,11.158049693937539,10.121159398940947,9.0842691039443544,8.0473788089477623,7.0104885139511701,5.973598218954578,4.9367079239579859,3.8998176289613937,2.8629273339648087,1.8260370389682237,0.78914674397163864,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,{"$f":"+BR449-BR450","v":-1.4210854715202004E-14},-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":19541.701991980597},{"$f":"SUM(E493:CI493)","v":19541.701991980593},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":1905.7661525851947},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":1980.7310611116573},2015.9968743934323,2031.1461692184894,2048.6180506299697,2049.654940924966,2049.6549409249656,1957.2910354786097,1732.3996277358153,1297.9140164754051,254.51379558146476,147.64006548803624,33.658066531534075,24.682416853770736,11.245631303311594,0.78914674397165285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":1905.7661525851947},{"$f":"SUM(F498:F518)","v":1980.7310611116573},2015.9968743934323,2031.1461692184894,2048.6180506299697,2049.6549409249665,2049.6549409249665,1957.29103547861,1732.3996277358156,1297.9140164754053,254.51379558146479,147.64006548803624,33.658066531534075,24.682416853770736,11.245631303311594,0.78914674397165285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":193.89699990926835},{"$f":"+F319","v":193.89699990926823},193.89699990926823,193.89699990926823,193.89699990926823,193.89699990926823,193.89699990926823,101.53309446291226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":411.77037141072788},{"$f":"+F338","v":411.77037141072765},411.77037141072765,411.77037141072765,411.77037141072742,411.77037141072765,411.77037141072765,411.77037141072765,288.41205813084548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":1189.4737740235059},{"$f":"+F357","v":1189.4737740235055},1189.4737740235055,1189.4737740235055,1189.4737740235055,1189.473774023505,1189.473774023505,1189.473774023505,1189.473774023505,1043.4002208939403,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":110.62500724169263},{"$f":"+F376","v":110.62500724169263},110.62500724169263,110.62500724169263,110.62500724169263,110.62500724169257,110.62500724169251,110.62500724169251,110.62500724169251,110.62500724169251,110.62500724169251,5.9704286116923733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":74.964908526463205},110.23072180823829,110.23072180823829,110.23072180823829,110.23072180823829,110.23072180823829,110.23072180823829,110.23072180823823,110.23072180823823,110.23072180823817,108.0115703448098,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,15.149294825056955,15.149294825056941,15.149294825056927,15.149294825056927,15.149294825056927,15.149294825056927,15.149294825056927,15.149294825056913,15.149294825056913,15.149294825056899,6.1736451472935414,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,17.471881411480581,17.471881411480581,17.471881411480581,17.471881411480581,17.471881411480553,17.471881411480581,17.471881411480581,17.471881411480581,17.471881411480595,17.471881411480609,10.208741008315009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,1.0368902949965921,1.0368902949965921,1.0368902949965921,1.0368902949965921,1.0368902949965921,1.0368902949965921,1.0368902949965921,1.036890294996585,1.036890294996585,1.036890294996585,0.78914674397165285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3912","index":39,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":19113.384968999988}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":19113.384968999999},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":19113.384968999999}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":307076.75},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":144470.03000000003},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5.1999999999999998E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"+D8","v":307076.75},1,307076.75,1,15967.991,15967.991,291108.75900000002,144470.03000000003,1]
["Total",{"$f":"SUM(B11:B31)","v":307076.75},null,{"$f":"SUM(D11:D31)","v":307076.75},null,{"$f":"SUM(F11:F31)","v":15967.991},{"$f":"SUM(G11:G31)","v":15967.991},{"$f":"SUM(H11:H31)","v":291108.75900000002},{"$f":"SUM(I11:I31)","v":144470.03000000003}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,144470.03000000003,null,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":144470.03000000003},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":15967.991},15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,{"$f":"SUM(BQ38:BQ58)","v":15967.991},15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991,15967.991]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":144470.03000000003},"     Begin Cumulative Difference",{"$f":"+$C474","v":144470.03000000003},{"$f":"+E476","v":128502.03900000003},{"$f":"+F476","v":112534.04800000004},96566.057000000044,80598.06600000005,64630.075000000048,48662.084000000046,32694.093000000044,16726.102000000043,758.11100000004262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.38574999999999998},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.38574999999999993},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.38574999999999993},0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999998,0.3857500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":55729.314072500005},"     Begin Cumulative DFIT",{"$f":"+C481","v":55729.314072500005},{"$f":"+E482","v":49569.661544250004},{"$f":"+F482","v":43410.009016000004},37250.356487750003,31090.703959500006,24931.051431250009,18771.398903000012,12611.746374750015,6452.0938465000163,292.44131825001659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.38574999999999993},{"$f":"IF(F476=0,0,+F482/F476)","v":0.38574999999999993},{"$f":"IF(G476=0,0,+G482/G476)","v":0.38574999999999987},0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999998,0.3857500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":55729.314072500005},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":49569.661544250004},{"$f":"+E485+F480","v":43410.009016000004},{"$f":"+F485+G480","v":37250.356487750003},31090.703959500006,24931.051431250009,18771.398903000012,12611.746374750015,6452.0938465000163,292.44131825001659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":2112.5652092999994},{"$f":"+F479-F480","v":2112.5652092999985},2112.5652092999985,2112.5652092999976,2112.5652092999967,2112.5652092999976,2112.5652092999976,2112.5652092999985,2112.5652092999994,100.29808530000579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":19113.384968999999},"     End Excess Deferred",{"$f":"+E487-E488","v":17000.8197597},{"$f":"+F487-F488","v":14888.254550400001},12775.689341100002,10663.124131800005,8550.5589225000076,6437.9937132000105,4325.4285039000133,2212.8632946000148,100.29808530001537,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,{"$f":"+BR487-BR488","v":9.5781160780461505E-12},9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12,9.5781160780461505E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":19113.384968999988},{"$f":"+E479-E480","v":2112.5652092999994},{"$f":"+F479-F480","v":2112.5652092999985},{"$f":"+G479-G480","v":2112.5652092999985},2112.5652092999976,2112.5652092999967,2112.5652092999976,2112.5652092999976,2112.5652092999985,2112.5652092999994,100.29808530000579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":19113.384968999999},{"$f":"SUM(E493:CI493)","v":19113.384968999988},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":2112.5652092999994},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":2112.5652092999985},2112.5652092999985,2112.5652092999976,2112.5652092999967,2112.5652092999976,2112.5652092999976,2112.5652092999985,2112.5652092999994,100.29808530000579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":2112.5652092999994},{"$f":"SUM(F498:F518)","v":2112.5652092999985},2112.5652092999985,2112.5652092999976,2112.5652092999967,2112.5652092999976,2112.5652092999976,2112.5652092999985,2112.5652092999994,100.29808530000579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":2112.5652092999994},{"$f":"+F490","v":2112.5652092999985},2112.5652092999985,2112.5652092999976,2112.5652092999967,2112.5652092999976,2112.5652092999976,2112.5652092999985,2112.5652092999994,100.29808530000579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3913","index":40,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":42988.989140999962}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":42988.989140999998},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":42988.989140999998}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":424761.89},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":324935.67000000004},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.6999999999999998E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1402.38},1,424761.89,15,15716.18993,235742.84895000001,189019.04105,324935.67000000004,1]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":1402.38},null,{"$f":"SUM(D11:D31)","v":424761.89},null,{"$f":"SUM(F11:F31)","v":15716.18993},{"$f":"SUM(G11:G31)","v":235742.84895000001},{"$f":"SUM(H11:H31)","v":189019.04105},{"$f":"SUM(I11:I31)","v":324935.67000000004}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,324935.67000000004,null,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,{"$f":"+$F17","v":15716.18993},15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":324935.67000000004},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":15716.18993},15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,{"$f":"SUM(AZ38:AZ58)","v":15716.18993},15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993,15716.18993]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":324935.67000000004},"     Begin Cumulative Difference",{"$f":"+$C208","v":324935.67000000004},{"$f":"+E210","v":309219.48007000005},{"$f":"+F210","v":293503.29014000006},277787.10021000006,262070.91028000007,246354.72035000008,230638.53042000008,214922.34049000009,199206.1505600001,183489.9606300001,167773.77070000011,152057.58077000012,136341.39084000012,120625.20091000013,104909.01098000014,89192.821050000144,73476.631120000151,57760.441190000151,42044.25126000015,26328.06133000015,10611.871400000149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":-15716.18993},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":-15716.18993},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":-15716.18993},-15716.18993,-15716.18993,-15716.18993,-15716.18993,-15716.18993,-15716.18993,-15716.18993,-15716.18993,-15716.18993,-15716.18993,-15716.18993,-15716.18993,-15716.18993,-15716.18993,-15716.18993,-15716.18993,-15716.18993,-15716.18993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0.38574999999999998},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0.38574999999999998},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.38574999999999965,0.38574999999999965,0.38574999999999965,0.38574999999999965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":125343.93470250002},"     Begin Cumulative DFIT",{"$f":"+C215","v":125343.93470250002},{"$f":"+E216","v":119281.41443700252},{"$f":"+F216","v":113218.89417150502},107156.37390600752,101093.85364051002,95031.333375012517,88968.813109515017,82906.292844017516,76843.772578520016,70781.252313022516,64718.732047525016,58656.211782027516,52593.691516530016,46531.171251032516,40468.650985535023,34406.13072003753,28343.610454540034,22281.090189042538,16218.569923545043,10156.049658047548,4093.5293925500537,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":125343.93470250002},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":119281.41443700252},{"$f":"+E219+F214","v":113218.89417150502},{"$f":"+F219+G214","v":107156.37390600752},101093.85364051002,95031.333375012517,88968.813109515017,82906.292844017516,76843.772578520016,70781.252313022516,64718.732047525016,58656.211782027516,52593.691516530016,46531.171251032516,40468.650985535023,34406.13072003753,28343.610454540034,22281.090189042538,16218.569923545043,10156.049658047548,4093.5293925500537,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":2079.2519277389997},{"$f":"+F213-F214","v":2079.2519277389997},2079.2519277389997,2079.2519277389997,2079.2519277389997,2079.2519277389988,2079.2519277389988,2079.2519277389988,2079.2519277389979,2079.2519277389979,2079.2519277389979,2079.251927738997,2079.2519277389961,2079.2519277389952,2079.2519277389952,2079.2519277389952,2079.2519277389943,2079.2519277389943,2079.2519277389943,2079.2519277389943,1403.9505862200158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":42988.989140999998},{"$f":"SUM(E493:CI493)","v":42988.989140999962},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":2079.2519277389997},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":2079.2519277389997},2079.2519277389997,2079.2519277389997,2079.2519277389997,2079.2519277389988,2079.2519277389988,2079.2519277389988,2079.2519277389979,2079.2519277389979,2079.2519277389979,2079.251927738997,2079.2519277389961,2079.2519277389952,2079.2519277389952,2079.2519277389952,2079.2519277389943,2079.2519277389943,2079.2519277389943,2079.2519277389943,1403.9505862200158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":2079.2519277389997},{"$f":"SUM(F498:F518)","v":2079.2519277389997},2079.2519277389997,2079.2519277389997,2079.2519277389997,2079.2519277389988,2079.2519277389988,2079.2519277389988,2079.2519277389979,2079.2519277389979,2079.2519277389979,2079.251927738997,2079.2519277389961,2079.2519277389952,2079.2519277389952,2079.2519277389952,2079.2519277389943,2079.2519277389943,2079.2519277389943,2079.2519277389943,1403.9505862200158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":2079.2519277389997},{"$f":"+F224","v":2079.2519277389997},2079.2519277389997,2079.2519277389997,2079.2519277389997,2079.2519277389988,2079.2519277389988,2079.2519277389988,2079.2519277389979,2079.2519277389979,2079.2519277389979,2079.251927738997,2079.2519277389961,2079.2519277389952,2079.2519277389952,2079.2519277389952,2079.2519277389943,2079.2519277389943,2079.2519277389943,2079.2519277389943,1403.9505862200158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3914","index":41,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":27994.322790000006}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":27994.322789999987},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":27994.322789999991}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":385907.32},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":307408.44},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5.1999999999999998E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":360438.57},0.93400293624904551,360438.57,5,18742.805639999999,93714.028200000001,266724.54180000001,284481.74260251934,0.92541942765956375]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":25468.75},6.5997063750954502E-2,25468.75,3,1324.375,3973.125,21495.625,22926.697397480657,7.4580572340436246E-2]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":385907.32},null,{"$f":"SUM(D11:D31)","v":385907.32},null,{"$f":"SUM(F11:F31)","v":20067.180639999999},{"$f":"SUM(G11:G31)","v":97687.153200000001},{"$f":"SUM(H11:H31)","v":288220.16680000001},{"$f":"SUM(I11:I31)","v":307408.44}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,284481.74260251934,null,{"$f":"+$F27","v":18742.805639999999},18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999,18742.805639999999]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,22926.697397480657,null,{"$f":"+$F29","v":1324.375},1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375,1324.375]
[2016,null,0,null,{"$f":"+$F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,{"$f":"+$F31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":307408.44},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":20067.180639999999},20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,{"$f":"SUM(BQ38:BQ58)","v":20067.180639999999},20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999,20067.180639999999]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":90474.22000000003},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":31469.29},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":31469.3},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27535.63},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":5336.920000000001},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1524.84},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1129.51},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1129.5},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1129.51},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":423.56},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":95811.140000000029},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":32994.129999999997},{"$f":"SUM(F67:F88)","v":32598.809999999998},{"$f":"SUM(G67:G88)","v":28665.13},1129.51,423.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":194007.52260251931},"     Begin Cumulative Difference",{"$f":"+$C398","v":194007.52260251931},{"$f":"+E400","v":206734.00696251931},{"$f":"+F400","v":219460.50132251933},228253.32568251932,209510.52004251932,190767.71440251931,172024.90876251931,153282.1031225193,134539.29748251929,115796.49184251929,97053.686202519282,78310.880562519276,59568.074922519278,40825.269282519279,22082.46364251928,3339.6580025192816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.25345000000000001},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.25345000000000001},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.25345000000000001},0.36590047652017199,0.36590047652017199,0.36590047652017199,0.36590047652017199,0.36590047652017205,0.36590047652017205,0.36590047652017199,0.3659004765201721,0.3659004765201721,0.36590047652017216,0.36590047652017216,0.36590047652017216,0.36590047652017221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":74838.40184392182},"     Begin Cumulative DFIT",{"$f":"+C405","v":74838.40184392182},{"$f":"+E406","v":78063.929304963822},{"$f":"+F406","v":81289.459300505827},83518.000634547832,76659.999119546861,69801.99760454589,62943.996089544926,56085.994574543962,49227.993059542991,42369.991544542019,35511.990029541055,28653.988514540088,21795.98699953912,14937.985484538151,8079.9839695371811,1221.9824545362117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.37760565110662581},{"$f":"IF(F400=0,0,+F406/F400)","v":0.37040587627676458},{"$f":"IF(G400=0,0,+G406/G400)","v":0.36590047652017199},0.36590047652017199,0.36590047652017199,0.36590047652017199,0.36590047652017205,0.36590047652017205,0.36590047652017199,0.3659004765201721,0.3659004765201721,0.36590047652017216,0.36590047652017216,0.36590047652017216,0.36590047652017221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":25667.195240313296},{"$f":"+E413","v":25667.195240313296},{"$f":"+F413","v":25667.195240313296},25667.195240313296,23559.557814770327,21451.920389227358,19344.282963684389,17236.64553814142,15129.008112598451,13021.370687055482,10913.733261512514,8806.0958359695451,6698.4584104265759,4590.8209848836059,2483.1835593406358,375.54613379766579,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,{"$f":"+BR413","v":-3.3878677641041577E-11},-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11,-3.3878677641041577E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":25667.195240313322},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},2107.6374255429673,2107.6374255429673,2107.6374255429673,2107.6374255429673,2107.6374255429682,2107.6374255429682,2107.6374255429673,2107.6374255429691,2107.6374255429691,2107.63742554297,2107.63742554297,2107.63742554297,375.54613379769967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":200.46499999999992},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":-194.86500000000001},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":-194.875},-194.86500000000001,-900.81500000000005,-1324.375,-1324.375,-1324.375,-1324.375,-1324.375,-1324.375,-1324.375,-1324.375,-1324.375,-1324.375,-1324.375,-1324.375,-1324.375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":17790.242397480655},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":17595.377397480654},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":17400.502397480654},17205.637397480652,16304.822397480651,14980.447397480651,13656.072397480651,12331.697397480651,11007.322397480651,9682.9473974806515,8358.5723974806515,7034.1973974806515,5709.8223974806515,4385.4473974806515,3061.0723974806515,1736.6973974806515,412.32239748065149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":50.807854249999984},{"$f":"IF(F436=0,0,F439*$C441)","v":-49.388534250000006},{"$f":"IF(G436=0,0,G439*$C441)","v":-49.391068750000002},-49.388534250000006,-228.31156175000001,-335.66284375000004,-335.66284375000004,-335.66284375000004,-335.66284375000004,-335.66284375000004,-335.66284375000004,-335.66284375000004,-335.66284375000004,-335.66284375000004,-335.66284375000004,-335.66284375000004,-335.66284375000004,-104.50311164147112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38425920977311939},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38425920977311945},0.3842592097731195,0.3842592097731195,0.3842592097731195,0.3842592097731195,0.3842592097731195,0.38425920977311945,0.38425920977311945,0.38425920977311945,0.3842592097731195,0.38425920977311945,0.3842592097731195,0.3842592097731195,0.3842592097731195,0.3842592097731195,0.38425920977311945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":4458.129081391472},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":4508.9369356414718},{"$f":"IF(F441<>0,+E448+F441,0)","v":4459.548401391472},{"$f":"IF(G441<>0,+F448+G441,0)","v":4410.1573326414718},4360.768798391472,4132.4572366414723,3796.7943928914724,3461.1315491414725,3125.4687053914727,2789.8058616414728,2454.1430178914729,2118.4801741414731,1782.817330391473,1447.1544866414729,1111.4916428914728,775.8287991414727,440.16595539147266,104.50311164147263,1.5063505998114124E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":2327.1275496866901},"     End Excess Deferred",{"$f":"+E449-E450","v":2327.1275496866901},{"$f":"+F449-F450","v":2301.6374130242511},2276.1459682697146,2250.6558316072756,2132.8209333055029,1959.5804861122278,1786.3400389189528,1613.0995917256778,1439.8591445324028,1266.6186973391277,1093.3782501458527,920.13780295257766,746.89735575930263,573.6569085660276,400.41646137275251,227.17601417947742,53.935566986202332,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,{"$f":"+BR449-BR450","v":2.5579538487363607E-13},2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":27994.322789999987},{"$f":"SUM(E493:CI493)","v":27994.322790000006},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":25.490136662438914},25.491444754536644,2133.1275622054063,2225.47232384474,2280.8778727362424,2280.8778727362424,2280.8778727362433,2280.8778727362433,2280.8778727362424,2280.8778727362442,2280.8778727362442,2280.8778727362451,2280.8778727362451,2280.8778727362451,548.7865809909747,173.24044719327509,53.935566986202076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":25.490136662438914},25.491444754536644,2133.1275622054063,2225.47232384474,2280.8778727362424,2280.8778727362424,2280.8778727362433,2280.8778727362433,2280.8778727362424,2280.8778727362442,2280.8778727362442,2280.8778727362451,2280.8778727362451,2280.8778727362451,548.7865809909747,173.24044719327509,53.935566986202076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,2107.6374255429673,2107.6374255429673,2107.6374255429673,2107.6374255429673,2107.6374255429682,2107.6374255429682,2107.6374255429673,2107.6374255429691,2107.6374255429691,2107.63742554297,2107.63742554297,2107.63742554297,375.54613379769967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":25.490136662438914},25.491444754536644,25.490136662438928,117.83489830177268,173.24044719327509,173.24044719327509,173.24044719327509,173.24044719327503,173.24044719327503,173.24044719327503,173.24044719327509,173.24044719327503,173.24044719327509,173.24044719327509,173.24044719327509,173.24044719327509,53.935566986202076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"391A","index":42,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":-83.007665999999944}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6.0999999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4402.95},0.90541838289576781,0,5,0,0,0,0,0.90541838289576781]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":459.94},9.4581617104232268E-2,0,4,0,0,0,0,9.4581617104232268E-2]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":4862.8899999999994},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":552.58999999999969},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":192.21},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":192.2},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":168.18},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":74.830000000000013},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21.38},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":20.36},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":20.36},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12.73},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":627.41999999999973},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":213.59},{"$f":"SUM(F67:F88)","v":212.56},{"$f":"SUM(G67:G88)","v":188.54000000000002},12.73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"391S","index":43,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":9378.6940800000048}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":9378.6940800000011},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":9378.6940799999993}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":133279.28},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":130389.28},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5.1999999999999998E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":133279.28},1,133279.28,1,6930.5225599999994,6930.5225599999994,126348.75744,130389.28,1]
["Total",{"$f":"SUM(B11:B31)","v":133279.28},null,{"$f":"SUM(D11:D31)","v":133279.28},null,{"$f":"SUM(F11:F31)","v":6930.5225599999994},{"$f":"SUM(G11:G31)","v":6930.5225599999994},{"$f":"SUM(H11:H31)","v":126348.75744},{"$f":"SUM(I11:I31)","v":130389.28}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,130389.28,null,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":130389.28},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":6930.5225599999994},6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,{"$f":"SUM(BQ38:BQ58)","v":6930.5225599999994},6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994,6930.5225599999994]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":59499.68},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12749.93},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10017.799999999999},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8162.66},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8162.66},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8162.65},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8162.65},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4081.33},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":59499.68},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":12749.93},{"$f":"SUM(F67:F88)","v":10017.799999999999},{"$f":"SUM(G67:G88)","v":8162.66},8162.66,8162.65,8162.65,4081.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":70889.600000000006},"     Begin Cumulative Difference",{"$f":"+$C474","v":70889.600000000006},{"$f":"+E476","v":76709.007440000001},{"$f":"+F476","v":79796.284880000007},81028.422320000012,82260.559760000018,83492.687200000015,84724.814640000011,81875.622080000016,74945.099520000018,68014.57696000002,61084.054400000023,54153.531840000025,47223.009280000028,40292.48672000003,33361.964160000032,26431.441600000035,19500.919040000037,12570.396480000038,5639.8739200000382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.36414595277193051,0.36414595277193046,0.36414595277193051,0.36414595277193046,0.36414595277193046,0.36414595277193046,0.36414595277193046,0.36414595277193046,0.3641459527719304,0.36414595277193046,0.3641459527719304,0.3641459527719304,0.36414595277193035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":27345.663200000003},"     Begin Cumulative DFIT",{"$f":"+C481","v":27345.663200000003},{"$f":"+E482","v":28820.592015668004},{"$f":"+F482","v":29603.062482836005},29915.347717004006,30227.632951172007,30539.915650840008,30852.19835050801,29814.676411116114,27290.954670297557,24767.232929478996,22243.511188660439,19719.789447841882,17196.067707023325,14672.345966204766,12148.624225386207,9624.9024845676504,7101.1807437490916,4577.4590029305336,2053.7372621119757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.37571326989481385},{"$f":"IF(F476=0,0,+F482/F476)","v":0.3709829665297571},{"$f":"IF(G476=0,0,+G482/G476)","v":0.36919573231799291},0.36746203817920631,0.36577952722594853,0.36414595277193051,0.36414595277193046,0.36414595277193051,0.36414595277193046,0.36414595277193046,0.36414595277193046,0.36414595277193046,0.36414595277193046,0.3641459527719304,0.36414595277193046,0.3641459527719304,0.3641459527719304,0.36414595277193035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":27345.663200000003},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":28820.592015668004},{"$f":"+E485+F480","v":29603.062482836005},{"$f":"+F485+G480","v":29915.347717004006},30227.632951172007,30539.915650840008,30852.19835050801,29814.676411116114,27290.954670297557,24767.232929478996,22243.511188660439,19719.789447841882,17196.067707023325,14672.345966204766,12148.624225386207,9624.9024845676504,7101.1807437490916,4577.4590029305336,2053.7372621119757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,315.3940850598957,767.18079798655845,767.1807979865589,767.18079798655845,767.18079798655845,767.18079798655845,767.18079798655845,767.18079798655845,767.18079798655799,767.18079798655845,767.18079798655799,767.18079798655799,624.31121708796604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":9378.6940800000011},"     End Excess Deferred",{"$f":"+E487-E488","v":9378.6940800000011},{"$f":"+F487-F488","v":9378.6940800000011},9378.6940800000011,9378.6940800000011,9378.6940800000011,9378.6940800000011,9063.2999949401055,8296.1191969535466,7528.9383989669877,6761.7576009804288,5994.5768029938699,5227.396005007311,4460.2152070207521,3693.0344090341937,2925.8536110476357,2158.6728130610772,1391.4920150745193,624.31121708796127,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,{"$f":"+BR487-BR488","v":-4.7748471843078732E-12},-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12,-4.7748471843078732E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":9378.6940800000048},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,315.3940850598957,767.18079798655845,767.1807979865589,767.18079798655845,767.18079798655845,767.18079798655845,767.18079798655845,767.18079798655845,767.18079798655799,767.18079798655845,767.18079798655799,767.18079798655799,624.31121708796604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":9378.6940800000011},{"$f":"SUM(E493:CI493)","v":9378.6940800000048},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,315.3940850598957,767.18079798655845,767.1807979865589,767.18079798655845,767.18079798655845,767.18079798655845,767.18079798655845,767.18079798655845,767.18079798655799,767.18079798655845,767.18079798655799,767.18079798655799,624.31121708796604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,315.3940850598957,767.18079798655845,767.1807979865589,767.18079798655845,767.18079798655845,767.18079798655845,767.18079798655845,767.18079798655845,767.18079798655799,767.18079798655845,767.18079798655799,767.18079798655799,624.31121708796604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,315.3940850598957,767.18079798655845,767.1807979865589,767.18079798655845,767.18079798655845,767.18079798655845,767.18079798655845,767.18079798655845,767.18079798655799,767.18079798655845,767.18079798655799,767.18079798655799,624.31121708796604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3920","index":44,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":1929.5570805308669},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":-1929.5570805308669},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":-33268.95973799999}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":49375.87},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.08}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":12689.7},{"$f":"IFERROR(+B11/$B$32,0)","v":1.3333725193706883E-2},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":658.36428178019594},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":1.3333725193706883E-2}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":24581.31},2.5828855878493498E-2,0,18,0,0,0,1275.3222301052308,2.5828855878493498E-2]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":-69730.539999999994},-7.3269490844447505E-2,0,16,0,0,0,-3617.7448549016303,-7.3269490844447505E-2]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1733.68},1.8216673911775495E-3,0,13,0,0,0,89.94641229002184,1.8216673911775495E-3]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":88627.1},9.3125085393285845E-2,0,12,0,0,0,4598.1321101177809,9.3125085393285845E-2]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":65102.979999999996},6.8407073816669842E-2,0,11,0,0,0,3377.6587838522942,6.8407073816669842E-2]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":75634.47},7.9473055954960903E-2,0,10,0,0,0,3924.0512793348757,7.9473055954960903E-2]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":81555.3},8.5694378770997184E-2,0,9,0,0,0,4231.2345059275167,8.5694378770997184E-2]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":28760.98},3.022065167984269E-2,0,8,0,0,0,1492.1709686591944,3.022065167984269E-2]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":127940.59000000001},0.13443380601438357,0,7,0,0,0,6637.7861293714213,0.13443380601438357]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":90824.06},9.5433545081187537E-2,0,6,0,0,0,4712.1143155678556,9.5433545081187537E-2]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":128643.16},0.13517203271078634,0,5,0,0,0,6674.2367147635341,0.13517203271078634]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":143337.02000000002},0.15061163264418131,0,4,0,0,0,7436.5803939268535,0.15061163264418131]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":109792.36},0.11536452056459458,0,3,0,0,0,5696.223570009749,0.11536452056459458]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":42207.360000000001},4.4349459750179766E-2,0,2,0,0,0,2189.7931591951087,4.4349459750179766E-2]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":951699.53},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":49375.869999999995}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":658.36428178019594},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,1275.3222301052308,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,-3617.7448549016303,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,89.94641229002184,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,4598.1321101177809,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,3377.6587838522942,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,3924.0512793348757,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,4231.2345059275167,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,1492.1709686591944,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,6637.7861293714213,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,4712.1143155678556,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,6674.2367147635341,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,7436.5803939268535,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,5696.223570009749,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,2189.7931591951087,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":49375.869999999995},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3570},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1812.04},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1757.96},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4342.08},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":592.08000000000004},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":22831.020000000008},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5625},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5096.32},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3530.86},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1078.8399999999999},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":20819.909999999996},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5625},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5089.97},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3750},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2543.71},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":61.23},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":38606.83},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4171.4799999999996},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7500},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7500},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7234.63},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5625},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5625},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":950.72},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":87366.87},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7704.23},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5525.26},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7900},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7900},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7900},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7900},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7900},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7900},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7900},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7900},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6874.75},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4062.63},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":97357.86},20307.36,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1948.9},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1948.89},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1902.71},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":25947.360000000001},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3050},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1757.94},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":514.41999999999996},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":300841.93},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":31811.65},{"$f":"SUM(F67:F88)","v":30668.400000000001},{"$f":"SUM(G67:G88)","v":27050.65},23186.28,21025,21025,14536.95,12728.84,11650,11650,10624.75,7812.63,3750,2389.42,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":658.36428178019594},"     Begin Cumulative Difference",{"$f":"+$C94","v":658.36428178019594},{"$f":"+E96","v":658.36428178019594},{"$f":"+F96","v":658.36428178019594},658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,{"$f":"+BR96","v":658.36428178019594},658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":658.36428178019594},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":658.36428178019594},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":658.36428178019594},658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":658.36428178019594},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":658.36428178019594},658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594,658.36428178019594]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0.38574999999999998},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0.38574999999999998},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":253.96402169671057},"     Begin Cumulative DFIT",{"$f":"+C101","v":253.96402169671057},{"$f":"+E102","v":253.96402169671057},{"$f":"+F102","v":253.96402169671057},253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,{"$f":"+BR102","v":253.96402169671057},253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":253.96402169671057},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":253.96402169671057},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":253.96402169671057},253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":253.96402169671057},253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0.38574999999999998},{"$f":"IF(F94=0,0,+F101/F94)","v":0.38574999999999998},{"$f":"IF(G94=0,0,+G101/G94)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0.38574999999999998},{"$f":"IF(F96=0,0,+F102/F96)","v":0.38574999999999998},{"$f":"IF(G96=0,0,+G102/G96)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":253.96402169671057},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":253.96402169671057},{"$f":"+E105+F100","v":253.96402169671057},{"$f":"+F105+G100","v":253.96402169671057},253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,{"$f":"+BR105+BS100","v":253.96402169671057},253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057,253.96402169671057]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":166.86242721719066},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":87.101594479519918},{"$f":"+E109","v":87.101594479519918},{"$f":"+F109","v":87.101594479519918},87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,{"$f":"+BR109","v":87.101594479519918},87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":87.101594479519918},"     End Excess Deferred",{"$f":"+E107-E108","v":87.101594479519918},{"$f":"+F107-F108","v":87.101594479519918},87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,{"$f":"+BR107-BR108","v":87.101594479519918},87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918,87.101594479519918]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0.38574999999999998},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0.38574999999999998},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":491.95555026309273},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":491.95555026309273},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":491.95555026309273},491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":491.95555026309273},491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":491.95555026309273},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":491.95555026309273},{"$f":"+E162+F157","v":491.95555026309273},{"$f":"+F162+G157","v":491.95555026309273},491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,{"$f":"+BR162+BS157","v":491.95555026309273},491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273,491.95555026309273]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":168.72513104292199},"     End Excess Deferred",{"$f":"+E164-E165","v":168.72513104292199},{"$f":"+F164-F165","v":168.72513104292199},168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,{"$f":"+BR164-BR165","v":168.72513104292199},168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199,168.72513104292199]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0.38574999999999993},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0.38574999999999993},{"$f":"IF(F246=0,0,+F253/F246)","v":0.38574999999999993},{"$f":"IF(G246=0,0,+G253/G246)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0.38574999999999993},{"$f":"IF(F248=0,0,+F254/F248)","v":0.38574999999999993},{"$f":"IF(G248=0,0,+G254/G248)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":11.899910345969882},{"$f":"+E261","v":11.899910345969882},{"$f":"+F261","v":11.899910345969882},11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,{"$f":"+BR261","v":11.899910345969882},11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882,11.899910345969882]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":1773.7294614779339},"     Begin Cumulative DFIT",{"$f":"+C272","v":1773.7294614779339},{"$f":"+E273","v":1773.7294614779339},{"$f":"+F273","v":1773.7294614779339},1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,{"$f":"+BR273","v":1773.7294614779339},1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339,1773.7294614779339]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0.38574999999999998},{"$f":"IF(F267=0,0,+F273/F267)","v":0.38574999999999998},{"$f":"IF(G267=0,0,+G273/G267)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":608.33287816858228},{"$f":"+E280","v":608.33287816858228},{"$f":"+F280","v":608.33287816858228},608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,{"$f":"+BR280","v":608.33287816858228},608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228,608.33287816858228]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":3377.6587838522942},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":3377.6587838522942},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":3377.6587838522942},3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":3377.6587838522942},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":3377.6587838522942},3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942,3377.6587838522942]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":1302.9318758710224},"     Begin Cumulative DFIT",{"$f":"+C291","v":1302.9318758710224},{"$f":"+E292","v":1302.9318758710224},{"$f":"+F292","v":1302.9318758710224},1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,{"$f":"+BR292","v":1302.9318758710224},1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":1302.9318758710224},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":1302.9318758710224},{"$f":"+E295+F290","v":1302.9318758710224},{"$f":"+F295+G290","v":1302.9318758710224},1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,{"$f":"+BR295+BS290","v":1302.9318758710224},1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224,1302.9318758710224]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":3924.0512793348757},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":3924.0512793348757},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":3924.0512793348757},3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":3924.0512793348757},3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757,3924.0512793348757]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0.38574999999999998},{"$f":"IF(F303=0,0,+F310/F303)","v":0.38574999999999998},{"$f":"IF(G303=0,0,+G310/G303)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":994.55079674742433},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":2473.2745059275167},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":4231.2345059275167},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":4231.2345059275167},4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":4231.2345059275167},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":4231.2345059275167},4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167,4231.2345059275167]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":1812.04},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":1757.96},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":459.26153800000003},{"$f":"+F325*F326","v":445.55496200000005},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0.28882064928480455},{"$f":"IF(F324=0,0,+F330/F324)","v":0.27412513039318864},{"$f":"IF(G324=0,0,+G330/G324)","v":0.27412513039318864},0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0.27412513039318864},0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864,0.27412513039318864]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":87.481325134210437},{"$f":"+E337","v":87.481325134210437},{"$f":"+F337","v":87.481325134210437},87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,{"$f":"+BR337","v":87.481325134210437},87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437,87.481325134210437]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":1929.5570805308669},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3921","index":45,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":3000.1207950000003}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":3000.1207949999989},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":3000.1207949999985}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":73977.009999999995},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":28414.449999999997},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.11}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":31103.38},0.81840296150740288,60543.004067462753,8,6659.7304474209031,53277.843579367225,7265.1604880955274,10739.866122421845,0.37797198687364514]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":6901.59},0.18159703849259715,13434.005932537242,1,1477.7406525790966,1477.7406525790966,11956.265279958145,17674.583877578152,0.62202801312635481]
["Total",{"$f":"SUM(B11:B31)","v":38004.97},null,{"$f":"SUM(D11:D31)","v":73977.009999999995},null,{"$f":"SUM(F11:F31)","v":8137.4710999999998},{"$f":"SUM(G11:G31)","v":54755.584231946319},{"$f":"SUM(H11:H31)","v":19221.425768053672},{"$f":"SUM(I11:I31)","v":28414.449999999997}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,10739.866122421845,null,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031,6659.7304474209031]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,17674.583877578152,null,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966,1477.7406525790966]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":28414.449999999997},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":8137.4710999999998},8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,{"$f":"SUM(BQ38:BQ58)","v":8137.4710999999998},8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998,8137.4710999999998]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2977.1700000000019},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1102.17},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2760.63},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1104.25},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":662.55},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":397.54},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":397.54},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":198.75},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":5737.800000000002},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":2979.25},{"$f":"SUM(F67:F88)","v":1764.72},{"$f":"SUM(G67:G88)","v":397.54},397.54,198.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":-4784.7304474209031},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":-5557.5604474209031},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0.38574999999999998},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0.38574999999999998},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":-1845.7097700926133},{"$f":"+F344*F345","v":-1148.7502591316124},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":2994.4600292242258},"     Begin Cumulative DFIT",{"$f":"+C348","v":2994.4600292242258},{"$f":"+E349","v":1148.7502591316124},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0.38574999999999998},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":633.01983819378529},{"$f":"+F346-F347","v":393.98485880262422},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":14913.953877578151},"     Begin Cumulative Difference",{"$f":"+$C474","v":14913.953877578151},{"$f":"+E476","v":14540.463224999054},{"$f":"+F476","v":13725.272572419957},12645.071919840861,11564.871267261764,10285.880614682668,8808.1399621035707,7330.3993095244741,5852.6586569453775,4374.9180043662809,2897.1773517871843,1419.4366992080877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.38574999999999998},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.38575000000000004},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.38575000000000004},0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":5753.0577082757718},"     Begin Cumulative DFIT",{"$f":"+C481","v":5753.0577082757718},{"$f":"+E482","v":5608.9836890433853},{"$f":"+F482","v":5294.5238948109991},4877.8364930786129,4461.1490913462267,3967.7784471138402,3397.7399903814535,2827.7015336490667,2257.66307691668,1687.6246201842932,1117.5861634519065,547.54770671951997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.38575000000000004},{"$f":"IF(F476=0,0,+F482/F476)","v":0.38575000000000004},{"$f":"IF(G476=0,0,+G482/G476)","v":0.38575000000000009},0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":5753.0577082757718},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":5608.9836890433853},{"$f":"+E485+F480","v":5294.5238948109991},{"$f":"+F485+G480","v":4877.8364930786129},4461.1490913462267,3967.7784471138402,3397.7399903814535,2827.7015336490667,2257.66307691668,1687.6246201842932,1117.5861634519065,547.54770671951997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":49.412813336214484},{"$f":"+F479-F480","v":107.84972333621451},142.91054633621451,142.91054633621457,169.21046333621456,195.50508833621461,195.50508833621473,195.50508833621461,195.50508833621461,195.50508833621461,195.5050883362145,187.79147530523011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":1973.1160980035893},"     End Excess Deferred",{"$f":"+E487-E488","v":1923.7032846673749},{"$f":"+F487-F488","v":1815.8535613311603},1672.9430149949458,1530.0324686587312,1360.8220053225166,1165.316916986302,969.81182865008725,774.30674031387264,578.80165197765803,383.29656364144341,187.79147530522891,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,{"$f":"+BR487-BR488","v":-1.1937117960769683E-12},-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12,-1.1937117960769683E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":1973.1160980035907},{"$f":"+E479-E480","v":49.412813336214484},{"$f":"+F479-F480","v":107.84972333621451},{"$f":"+G479-G480","v":142.91054633621451},142.91054633621457,169.21046333621456,195.50508833621461,195.50508833621473,195.50508833621461,195.50508833621461,195.50508833621461,195.5050883362145,187.79147530523011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":3000.1207949999989},{"$f":"SUM(E493:CI493)","v":3000.1207950000003},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":682.43265152999982},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":501.83458213883875},142.91054633621451,142.91054633621457,169.21046333621456,195.50508833621461,195.50508833621473,195.50508833621461,195.50508833621461,195.50508833621461,195.5050883362145,187.79147530523011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":682.43265152999982},{"$f":"SUM(F498:F518)","v":501.83458213883875},142.91054633621451,142.91054633621457,169.21046333621456,195.50508833621461,195.50508833621473,195.50508833621461,195.50508833621461,195.50508833621461,195.5050883362145,187.79147530523011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":633.01983819378529},{"$f":"+F357","v":393.98485880262422},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":49.412813336214484},{"$f":"+F490","v":107.84972333621451},142.91054633621451,142.91054633621457,169.21046333621456,195.50508833621461,195.50508833621473,195.50508833621461,195.50508833621461,195.50508833621461,195.5050883362145,187.79147530523011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3922","index":46,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":47382.160139999964}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":47382.160139999971},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":47382.160139999971}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1048586.8199999998},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":454420.12999999989},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.08}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":72467.72},0.3173587980433582,332778.25283930713,11,26622.260227144572,292844.86249859032,39933.390340716811,27690.619559248542,6.0936163983863451E-2]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":117445.79999999999},0.5143318697378727,539321.61971309013,2,43145.729577047212,86291.459154094424,453030.16055899567,314140.26502311882,0.6912991839140552]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":38432.82},0.16830933221876909,176486.94744760261,1,14118.95579580821,14118.95579580821,162367.99165179441,112589.24541763254,0.24776465210208132]
["Total",{"$f":"SUM(B11:B31)","v":228346.34},null,{"$f":"SUM(D11:D31)","v":1048586.8199999998},null,{"$f":"SUM(F11:F31)","v":83886.945599999992},{"$f":"SUM(G11:G31)","v":393255.27744849294},{"$f":"SUM(H11:H31)","v":655331.54255150689},{"$f":"SUM(I11:I31)","v":454420.12999999989}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,27690.619559248542,null,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572,26622.260227144572]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,314140.26502311882,null,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212,43145.729577047212]
[2017,null,112589.24541763254,null,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821,14118.95579580821]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":454420.12999999989},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":83886.945599999992},83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,{"$f":"SUM(BQ38:BQ58)","v":83886.945599999992},83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992,83886.945599999992]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":68668.31},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9200.16},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5671.82},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5671.82},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4891.6000000000004},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5625},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5625},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5625},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5625},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5625},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5625},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5625},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3857.91},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":27610.02},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5010.08},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2996.05},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1842.63},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1842.63},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1106.8599999999999},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1686.77},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":96278.33},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":14210.24},{"$f":"SUM(F67:F88)","v":8667.869999999999},{"$f":"SUM(G67:G88)","v":7514.45},6734.2300000000005,6731.86,7500,7500,7500,7500,7500,7500,5732.91,1686.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":1068.3593321039698},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":-6747.411854569792},{"$f":"IF(F284=0,0,F287*$C289)","v":-270.77567272175116},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":10681.656494980125},"     Begin Cumulative DFIT",{"$f":"+C291","v":10681.656494980125},{"$f":"+E292","v":412.11961235910712},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":10681.656494980125},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":412.11961235910712},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":3522.1250280512259},{"$f":"+F289-F290","v":141.34393963735596},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":245471.95502311882},"     Begin Cumulative Difference",{"$f":"+$C455","v":245471.95502311882},{"$f":"+E457","v":211526.38544607162},{"$f":"+F457","v":174052.47586902441},136578.56629197719,98324.436714929965,60803.707137882753,23282.977560835541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":-33945.569577047208},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":-37473.909577047212},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":-37473.909577047212},-38254.129577047213,-37520.729577047212,-37520.729577047212,-23282.977560835541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.38574999999999998},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.38574999999999987},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.38574999999999993},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":-13094.50346434596},{"$f":"+F458*F459","v":-14455.560619345957},{"$f":"+G458*G459","v":-14455.560619345959},-14756.530484345962,-14473.621434345961,-14473.621434345961,-8981.4085940923105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38574999999999987},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38574999999999993},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":32475.939649558604},{"$f":"+E470","v":27984.94079451526},{"$f":"+F470","v":23027.142557471918},18069.344320428576,13008.322977385231,8044.3304543418853,3080.3379312985398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":32475.939649558604},{"$f":"+E460-E461","v":4490.9988550433445},{"$f":"+F460-F461","v":4957.7982370433401},{"$f":"+G460-G461","v":4957.7982370433419},5061.021343043345,4963.9925230433455,4963.9925230433455,3080.3379312985426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":84979.225417632537},"     Begin Cumulative Difference",{"$f":"+$C474","v":84979.225417632537},{"$f":"+E476","v":75870.349621824324},{"$f":"+F476","v":64747.443826016111},52471.118030207901,40194.792234399691,27182.696438591483,14938.740642783274,2694.7848469750643,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.38574999999999993},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.38574999999999998},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.38574999999999998},0.38575000000000004,0.38575000000000004,0.38574999999999993,0.38574999999999998,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":32780.736204851746},"     Begin Cumulative DFIT",{"$f":"+C481","v":32780.736204851746},{"$f":"+E482","v":29266.98736661873},{"$f":"+F482","v":24976.326455885715},20240.733780152699,15505.141104419681,10485.725151186663,5762.6192029536478,1039.5132547206313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.38574999999999998},{"$f":"IF(F476=0,0,+F482/F476)","v":0.38574999999999998},{"$f":"IF(G476=0,0,+G482/G476)","v":0.38575000000000004},0.38575000000000004,0.38574999999999993,0.38574999999999998,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":32780.736204851746},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":29266.98736661873},{"$f":"+E485+F480","v":24976.326455885715},{"$f":"+F485+G480","v":20240.733780152699},15505.141104419681,10485.725151186663,5762.6192029536478,1039.5132547206313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":1205.1042677854252},{"$f":"+F479-F480","v":1471.5604367854253},1624.1579027854259,1624.1579027854268,1721.5002737854261,1619.8753517854248,1619.8753517854257,356.5200352548012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":11242.75152275278},"     End Excess Deferred",{"$f":"+E487-E488","v":10037.647254967354},{"$f":"+F487-F488","v":8566.0868181819296},6941.9289153965037,5317.7710126110769,3596.2707388256508,1976.3953870402261,356.5200352548004,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,{"$f":"+BR487-BR488","v":-7.9580786405131221E-13},-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":11242.751522752782},{"$f":"+E479-E480","v":1205.1042677854252},{"$f":"+F479-F480","v":1471.5604367854253},{"$f":"+G479-G480","v":1624.1579027854259},1624.1579027854268,1721.5002737854261,1619.8753517854248,1619.8753517854257,356.5200352548012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":47382.160139999971},{"$f":"SUM(E493:CI493)","v":47382.160139999964},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":9218.228150879997},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":6570.702613466121},6581.9561398287678,6685.1792458287719,6685.492796828772,6583.8678748287703,4700.2132830839682,356.5200352548012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":9218.2281508799952},{"$f":"SUM(F498:F518)","v":6570.702613466121},6581.9561398287678,6685.1792458287719,6685.492796828772,6583.8678748287703,4700.2132830839682,356.5200352548012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":3522.1250280512259},{"$f":"+F300","v":141.34393963735596},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":4490.9988550433445},{"$f":"+F471","v":4957.7982370433401},4957.7982370433419,5061.021343043345,4963.9925230433455,4963.9925230433455,3080.3379312985426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":1205.1042677854252},{"$f":"+F490","v":1471.5604367854253},1624.1579027854259,1624.1579027854268,1721.5002737854261,1619.8753517854248,1619.8753517854257,356.5200352548012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3923","index":47,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":370.14894000000004}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":370.14893999999993},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":370.14893999999981}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7855.94},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2797.7999999999993},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8.2000000000000003E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":457.88},1,7855.94,11,644.18708000000004,7086.0578800000003,769.8821199999993,2797.7999999999993,1]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":457.88},null,{"$f":"SUM(D11:D31)","v":7855.94},null,{"$f":"SUM(F11:F31)","v":644.18708000000004},{"$f":"SUM(G11:G31)","v":7086.0578800000003},{"$f":"SUM(H11:H31)","v":769.8821199999993},{"$f":"SUM(I11:I31)","v":2797.7999999999993}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,2797.7999999999993,null,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":2797.7999999999993},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":644.18708000000004},644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,{"$f":"SUM(BQ38:BQ58)","v":644.18708000000004},644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004,644.18708000000004]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":2153.6129199999991},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":1509.425839999999},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":865.23875999999893},221.0516799999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":-163.26921542600002},{"$f":"IF(F284=0,0,F287*$C289)","v":-163.26921542600002},{"$f":"IF(G284=0,0,G287*$C289)","v":-163.26921542600002},-163.26921542600002,-56.02554829599972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":1079.2513499999998},"     Begin Cumulative DFIT",{"$f":"+C291","v":1079.2513499999998},{"$f":"+E292","v":830.75618388999976},{"$f":"+F292","v":582.26101777999975},333.76585166999968,85.270685559999606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":1079.2513499999998},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":830.75618388999976},{"$f":"+E295+F290","v":582.26101777999975},{"$f":"+F295+G290","v":333.76585166999968},85.270685559999606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":85.225950684000026},{"$f":"+F289-F290","v":85.225950684000026},85.225950684000054,85.225950684000054,29.245137263999887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":370.14893999999993},{"$f":"SUM(E493:CI493)","v":370.14894000000004},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":85.225950684000026},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":85.225950684000026},85.225950684000054,85.225950684000054,29.245137263999887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":85.225950684000026},{"$f":"SUM(F498:F518)","v":85.225950684000026},85.225950684000054,85.225950684000054,29.245137263999887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":85.225950684000026},{"$f":"+F300","v":85.225950684000026},85.225950684000054,85.225950684000054,29.245137263999887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3924","index":48,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"393","index":49,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5.8000000000000003E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"394","index":50,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":3427.866010747719}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":3432.5843579999992},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":-4.7183472522801821},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":3432.5843579999992}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":303401.55},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":74274.19},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7.3999999999999996E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":41806.71},{"$f":"IFERROR(+B11/$B$32,0)","v":0.14661195575189831},{"$f":"+C11*$D$8","v":44482.294623657363},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":3291.6898021506445},{"$f":"+F11*E11","v":69125.485845163537},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1654.41},5.8018506052138069E-3,1760.2904664903069,{"$f":"2018-A13","v":19},130.2614945202827,2474.9683958853711,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3884.4100000000003},1.3622237842734608E-2,4133.0080759543362,17,305.84259762062084,5199.3241595505542,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":97027.680000000008},0.34026638132657056,103237.34750737256,16,7639.5637155455688,122233.0194487291,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":-6331.21},-2.2202921023347116E-2,-6736.400653011101,15,-498.49364832282146,-7477.4047248423221,741.00407183122115,441.08659248369514,5.9386254159580218E-3]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":5098.6499999999996},1.7880456228065215E-2,5424.95813430214,14,401.44690193835834,5620.2566271370169,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":893.29},3.1326787961457204E-3,950.45960240274553,13,70.33401057780317,914.34213751144125,36.11746489130428,21.499111980161281,2.8945602745935407E-4]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2680.33},9.3996495624861561E-3,2851.8682467151216,12,211.03825025691899,2532.4590030830277,319.40924363209388,190.13004143594586,2.5598399852754484E-3]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2970.48},1.0417176628390489E-2,3160.5875356774482,11,233.88347764013116,2572.7182540414428,587.86928163600533,349.93229878192147,4.7113579936976955E-3]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":51.47},1.8050014848215051E-4,54.76402482471461,10,4.0525378370288809,40.525378370288806,14.238646454425805,8.4756296016592358,1.1411271670090561E-4]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7018.83},2.4614335674586603E-2,7468.027595889871,9,552.63404209585042,4973.7063788626538,2494.3212170272172,1484.7578954045402,1.9990226691190306E-2]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4628},1.6229933692935548E-2,4924.1870388338693,6,364.38984087370631,2186.3390452422377,2737.8479935916316,1629.7184970215876,2.1941922180795072E-2]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":52058.31},0.18256329288381232,55389.986034052628,2,4098.8589665198942,8197.7179330397885,47192.268101012844,28091.447158732994,0.37821277026020739]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":71710.760000000009},0.25148247188202566,76300.171766838001,1,5646.2127107460119,5646.2127107460119,70653.95905609199,42057.142774557498,0.56624168872871583]
["Total",{"$f":"SUM(B11:B31)","v":285152.12},null,{"$f":"SUM(D11:D31)","v":303401.55},null,{"$f":"SUM(F11:F31)","v":22451.714699999997},{"$f":"SUM(G11:G31)","v":224239.67059252012},{"$f":"SUM(H11:H31)","v":124777.03507616873},{"$f":"SUM(I11:I31)","v":74274.19}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":3291.6898021506445},{"$f":"+$F11","v":3291.6898021506445},3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,{"$f":"+$F11","v":3291.6898021506445},3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445,3291.6898021506445]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827,130.2614945202827]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084,305.84259762062084]
[2002,null,0,null,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,{"$f":"+$F16","v":7639.5637155455688},7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688,7639.5637155455688]
[2003,null,441.08659248369514,null,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,{"$f":"+$F17","v":-498.49364832282146},-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146,-498.49364832282146]
[2004,null,0,null,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,{"$f":"+$F18","v":401.44690193835834},401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834,401.44690193835834]
[2005,null,21.499111980161281,null,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317,70.33401057780317]
[2006,null,190.13004143594586,null,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899,211.03825025691899]
[2007,null,349.93229878192147,null,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116,233.88347764013116]
[2008,null,8.4756296016592358,null,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809,4.0525378370288809]
[2009,null,1484.7578954045402,null,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042,552.63404209585042]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,1629.7184970215876,null,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,{"$f":"+$F26","v":364.38984087370631},364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,{"$f":"+$F26","v":364.38984087370631},364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631,364.38984087370631]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,28091.447158732994,null,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942,4098.8589665198942]
[2017,null,42057.142774557498,null,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119,5646.2127107460119]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":74274.19},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":22451.714699999997},22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,{"$f":"SUM(BQ38:BQ58)","v":22451.714699999997},22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997,22451.714699999997]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":378.8},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":202.03},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":176.77},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":15936.21},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4553.2},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3252.29},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2323.0700000000002},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2323.06},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2323.06},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1161.53},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":32013.720000000005},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6860.09},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5390.06},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4391.91},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4391.91},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4391.8999999999996},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4391.91},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2195.94},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":48328.73},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":11615.32},{"$f":"SUM(F67:F88)","v":8819.1200000000008},{"$f":"SUM(G67:G88)","v":6714.98},6714.9699999999993,6714.9599999999991,5553.44,2195.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":441.08659248369514},"     Begin Cumulative Difference",{"$f":"+$C208","v":441.08659248369514},{"$f":"+E210","v":939.5802408065166},{"$f":"+F210","v":1438.0738891293381},1936.5675374521595,2435.0611857749809,2933.5548340978025,3432.0484824206242,3930.5421307434458,4429.0357790662674,4927.5294273890886,5426.0230757119098,5924.5167240347309,6423.0103723575521,6921.5040206803733,7419.9976690031945,7918.4913173260156,8416.9849656488368,8915.478613971658,9413.9722622944792,9912.4659106173003,10410.959558940121,10909.453207262943,11407.946855585764,11906.440503908585,12404.934152231406,12903.427800554227,13401.921448877049,13900.41509719987,14398.908745522691,14897.402393845512,15395.896042168333,15894.389690491154,16392.883338813976,16891.376987136799,17389.870635459622,17888.364283782445,18386.857932105268,18885.351580428091,19383.845228750914,19882.338877073737,20380.83252539656,20879.326173719382,21377.819822042205,21876.313470365028,22374.807118687851,22873.300767010674,23371.794415333497,23870.28806365632,24368.781711979143,24867.275360301966,25365.769008624789,25864.262656947612,26362.756305270435,26861.249953593258,27359.743601916081,27858.237250238904,28356.730898561727,28855.22454688455,29353.718195207373,29852.211843530196,30350.705491853019,30849.199140175842,31347.692788498665,31846.186436821488,32344.680085144311,32843.173733467134,{"$f":"+BR210","v":33341.667381789957},33840.16103011278,34338.654678435603,34837.148326758426,35335.641975081249,35834.135623404072,36332.629271726895,36831.122920049718,37329.616568372541,37828.110216695364,38326.603865018187,38825.09751334101,39323.591161663833,39822.084809986656,40320.578458309479,40819.072106632302,41317.565754955125]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":498.49364832282146},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":498.49364832282146},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":498.49364832282146},498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":498.49364832282146},498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146,498.49364832282146]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0.25345000000000001},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0.25345000000000001},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":170.1491530505854},"     Begin Cumulative DFIT",{"$f":"+C215","v":170.1491530505854},{"$f":"+E216","v":296.49236821800451},{"$f":"+F216","v":422.8355833854236},549.17879855284275,675.52201372026184,801.86522888768093,928.20844405510002,1054.5516592225192,1180.8948743899384,1307.2380895573576,1433.5813047247768,1559.924519892196,1686.2677350596152,1812.6109502270344,1938.9541653944536,2065.2973805618726,2191.6405957292918,2317.983810896711,2444.3270260641302,2570.6702412315494,2697.0134563989686,2823.3566715663878,2949.699886733807,3076.0431019012262,3202.3863170686454,3328.7295322360646,3455.0727474034838,3581.415962570903,3707.7591777383223,3834.1023929057415,3960.4456080731607,4086.7888232405799,4213.1320384079991,4339.4752535754178,4465.8184687428366,4592.1616839102553,4718.5048990776741,4844.8481142450928,4971.1913294125115,5097.5345445799303,5223.877759747349,5350.2209749147678,5476.5641900821865,5602.9074052496053,5729.250620417024,5855.5938355844428,5981.9370507518615,6108.2802659192803,6234.623481086699,6360.9666962541178,6487.3099114215365,6613.6531265889553,6739.996341756374,6866.3395569237928,6992.6827720912115,7119.0259872586303,7245.369202426049,7371.7124175934678,7498.0556327608865,7624.3988479283053,7750.742063095724,7877.0852782631428,8003.4284934305615,8129.7717085979803,8256.114923765399,8382.4581389328177,{"$f":"+BR216","v":8508.8013541002365},8635.1445692676552,8761.487784435074,8887.8309996024927,9014.1742147699115,9140.5174299373302,9266.860645104749,9393.2038602721677,9519.5470754395865,9645.8902906070052,9772.233505774424,9898.5767209418427,10024.919936109261,10151.26315127668,10277.606366444099,10403.949581611518,10530.292796778936]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":170.1491530505854},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":296.49236821800451},{"$f":"+E219+F214","v":422.8355833854236},{"$f":"+F219+G214","v":549.17879855284275},675.52201372026184,801.86522888768093,928.20844405510002,1054.5516592225192,1180.8948743899384,1307.2380895573576,1433.5813047247768,1559.924519892196,1686.2677350596152,1812.6109502270344,1938.9541653944536,2065.2973805618726,2191.6405957292918,2317.983810896711,2444.3270260641302,2570.6702412315494,2697.0134563989686,2823.3566715663878,2949.699886733807,3076.0431019012262,3202.3863170686454,3328.7295322360646,3455.0727474034838,3581.415962570903,3707.7591777383223,3834.1023929057415,3960.4456080731607,4086.7888232405799,4213.1320384079991,4339.4752535754178,4465.8184687428366,4592.1616839102553,4718.5048990776741,4844.8481142450928,4971.1913294125115,5097.5345445799303,5223.877759747349,5350.2209749147678,5476.5641900821865,5602.9074052496053,5729.250620417024,5855.5938355844428,5981.9370507518615,6108.2802659192803,6234.623481086699,6360.9666962541178,6487.3099114215365,6613.6531265889553,6739.996341756374,6866.3395569237928,6992.6827720912115,7119.0259872586303,7245.369202426049,7371.7124175934678,7498.0556327608865,7624.3988479283053,7750.742063095724,7877.0852782631428,8003.4284934305615,8129.7717085979803,8256.114923765399,8382.4581389328177,8508.8013541002365,{"$f":"+BR219+BS214","v":8635.1445692676552},8761.487784435074,8887.8309996024927,9014.1742147699115,9140.5174299373302,9266.860645104749,9393.2038602721677,9519.5470754395865,9645.8902906070052,9772.233505774424,9898.5767209418427,10024.919936109261,10151.26315127668,10277.606366444099,10403.949581611518,10530.292796778936,10656.636011946355]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":-48.834898597641889},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":48.834898597641889},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":-18.838062134040356},{"$f":"+F249*F250","v":10.544779687693143},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0.38574999999999993},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0.38574999999999993},{"$f":"IF(F246=0,0,+F253/F246)","v":0.21592713388376572},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0.21592713388376572},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":2.8443325149753358},{"$f":"+E261","v":-3.6165245694926833},{"$f":"+F261","v":-5.4489499313718772},-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,{"$f":"+BR261","v":-5.4489499313718772},-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772,-5.4489499313718772]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":8.293282446347213},{"$f":"+E251-E252","v":6.4608570844680191},{"$f":"+F251-F252","v":1.8324253618791939},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":-211.03825025691899},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":-20.90820882097313},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":20.90820882097313},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":73.342663483916112},"     Begin Cumulative DFIT",{"$f":"+C272","v":73.342663483916112},{"$f":"+E273","v":65.277321931225728},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":-3.1220905860546848},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":25.154204481975633},{"$f":"+E280","v":22.388048454960888},{"$f":"+F280","v":-48.18845900194048},-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,{"$f":"+BR280","v":-48.18845900194048},-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048,-48.18845900194048]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":2.7661560270147447},{"$f":"+F270-F271","v":70.576507456901368},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":116.04882114179031},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":-59.277767407891247},{"$f":"IF(F284=0,0,F287*$C289)","v":-29.412573718386756},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":134.98638425512621},"     Begin Cumulative DFIT",{"$f":"+C291","v":134.98638425512621},{"$f":"+E292","v":44.765832755445615},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":134.98638425512621},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":44.765832755445615},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":30.942784091789349},{"$f":"+F289-F290","v":15.353259037058859},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":4.4230917646303549},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0.37055392760147399},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":-1.5632664706338908},{"$f":"+F306*F307","v":-1.5632664706338908},{"$f":"+G306*G307","v":-0.14294117757226843},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0.38574999999999998},{"$f":"IF(F303=0,0,+F310/F303)","v":0.38574999999999998},{"$f":"IF(G303=0,0,+G310/G303)","v":0.38574999999999959},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":2.1481483225405333},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":1.1210326077455635},{"$f":"IF(F308<>0,+E315+F308,0)","v":9.3916892950593578E-2},{"$f":"IF(G308<>0,+F315+G308,0)","v":-1.3877787807814457E-17},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":1.1213257962995167},{"$f":"+E308-E309","v":0.53615075583892091},{"$f":"+F308-F309","v":0.53615075583892091},{"$f":"+G308-G309","v":4.9024284621674838E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":932.12385330868983},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":379.48981121283941},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":-552.63404209585042},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":-552.63404209585042},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":-379.48981121283941},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":-213.17858173847429},{"$f":"+F325*F326","v":-213.17858173847429},{"$f":"+G325*G326","v":-146.38819467535279},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0.38574999999999998},{"$f":"IF(F324=0,0,+F330/F324)","v":0.38574999999999998},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":196.43346956202066},{"$f":"+E337","v":123.31998579273966},{"$f":"+F337","v":50.206502023458654},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":196.43346956202066},{"$f":"+E327-E328","v":73.113483769281004},{"$f":"+F327-F328","v":73.113483769281004},{"$f":"+G327-G328","v":50.20650202345864},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":1088.5586561478813},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":900.938815274175},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":536.54897440046875},172.15913352676245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":-41.150101669440865},{"$f":"IF(F379=0,0,F382*$C384)","v":-47.552248669440864},{"$f":"IF(G379=0,0,G382*$C384)","v":-92.354605169440873},-92.354605169440873,-43.633732392357942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38575000000000004},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":317.04529307012137},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":275.89519140068052},{"$f":"IF(F384<>0,+E391+F384,0)","v":228.34294273123965},{"$f":"IF(G384<>0,+F391+G384,0)","v":135.98833756179877},43.633732392357899,-4.2632564145606011E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":165.49651715595604},{"$f":"+E394","v":144.0163102083647},{"$f":"+F394","v":119.19420526077334},70.98542931318201,22.776653365590704,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,{"$f":"+BR394","v":4.2632564145606011E-14},4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":165.49651715595598},{"$f":"+E384-E385","v":21.480206947591341},{"$f":"+F384-F385","v":24.822104947591349},{"$f":"+G384-G385","v":48.208775947591334},48.208775947591306,22.776653365590661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":12155.237158732994},"     Begin Cumulative Difference",{"$f":"+$C455","v":12155.237158732994},{"$f":"+E457","v":12609.578192213099},{"$f":"+F457","v":11763.009225693204},9987.2202591733094,8211.4212926534146,6435.6223261335199,3498.2933596136254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":454.34103348010558},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":-846.56896651989427},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":-1775.7889665198941},-1775.7989665198943,-1775.7989665198943,-2937.3289665198945,-3498.2933596136254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.38098304286526113},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.38098304286526119},0.38098304286526119,0.38098304286526119,0.38098304286526125,0.38098304286526125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":115.15273493553276},{"$f":"+F458*F459","v":-322.5284208600487},{"$f":"+G458*G459","v":-676.54548395130666},-676.5492937817354,-676.5492937817354,-1119.0725275610225,-1332.7904489809366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38098304286526113},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38098304286526119},0.38098304286526119,0.38098304286526119,0.38098304286526125,0.38098304286526125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":1608.1378761003748},{"$f":"+E470","v":1608.1378761003748},{"$f":"+F470","v":1500.1723598047934},1273.7005894179538,1047.2275437006856,820.75449798341742,446.14799698686215,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,{"$f":"+BR470","v":-1.0231815394945443E-12},-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":1608.1378761003757},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":107.96551629558149},{"$f":"+G460-G461","v":226.47177038683952},226.47304571726818,226.47304571726818,374.60650099655527,446.14799698686318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":10043.422774557494},"     Begin Cumulative Difference",{"$f":"+$C474","v":10043.422774557494},{"$f":"+E476","v":11257.300063811483},{"$f":"+F476","v":11001.147353065471},9746.8446423194582,8492.5419315734471,7238.2292208274348,5983.9265100814227,2533.6537993354109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.3714840601691371},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.3714840601691371},0.37148406016913715,0.3714840601691371,0.3714840601691371,0.37148406016913715,0.3714840601691371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":3874.2503352855529},"     Begin Cumulative DFIT",{"$f":"+C481","v":3874.2503352855529},{"$f":"+E482","v":4181.907534246976},{"$f":"+F482","v":4086.7508852357169},3620.7974215666336,3154.8439578975504,2688.8867793878653,2222.9333157187821,941.21200044007855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.3714840601691371},{"$f":"IF(F476=0,0,+F482/F476)","v":0.3714840601691371},{"$f":"IF(G476=0,0,+G482/G476)","v":0.37148406016913715},0.3714840601691371,0.3714840601691371,0.37148406016913715,0.3714840601691371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":3874.2503352855529},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":4181.907534246976},{"$f":"+E485+F480","v":4086.7508852357169},{"$f":"+F485+G480","v":3620.7974215666336},3154.8439578975504,2688.8867793878653,2222.9333157187821,941.21200044007855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":30.234744472682294},148.05044163050655,148.05044163050661,148.05162197110826,148.05044163050655,407.24969674012675,299.05744499851869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":1328.7448330739562},"     End Excess Deferred",{"$f":"+E487-E488","v":1328.7448330739562},{"$f":"+F487-F488","v":1298.510088601274},1150.4596469707674,1002.4092053402608,854.35758336915251,706.3071417386459,299.05744499851914,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,{"$f":"+BR487-BR488","v":4.5474735088646412E-13},4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":1328.7448330739558},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":30.234744472682294},{"$f":"+G479-G480","v":148.05044163050655},148.05044163050661,148.05162197110826,148.05044163050655,407.24969674012675,299.05744499851869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":3432.5843579999992},{"$f":"SUM(E493:CI493)","v":3427.866010747719},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":135.29963867598337},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":324.43419209681446},472.98651427301775,422.73226329536612,397.30132105396711,522.65694262706188,853.39769372698993,299.05744499851869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":135.29963867598337},{"$f":"SUM(F498:F518)","v":324.43419209681446},472.98651427301769,422.73226329536612,397.30132105396711,522.65694262706188,853.39769372698993,299.05744499851869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":6.4608570844680191},{"$f":"+F262","v":1.8324253618791939},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":2.7661560270147447},{"$f":"+F281","v":70.576507456901368},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":30.942784091789349},{"$f":"+F300","v":15.353259037058859},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0.53615075583892091},{"$f":"+F319","v":0.53615075583892091},4.9024284621674838E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":73.113483769281004},{"$f":"+F338","v":73.113483769281004},50.20650202345864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":21.480206947591341},{"$f":"+F395","v":24.822104947591349},48.208775947591334,48.208775947591306,22.776653365590661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":107.96551629558149},226.47177038683952,226.47304571726818,226.47304571726818,374.60650099655527,446.14799698686318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":30.234744472682294},148.05044163050655,148.05044163050661,148.05162197110826,148.05044163050655,407.24969674012675,299.05744499851869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"395","index":51,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"396","index":52,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":-15132.754476000004}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":492255.06},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-105678.09000000003},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1.0999999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":205229.47999999998},{"$f":"IFERROR(+B11/$B$32,0)","v":0.43852093179406393},{"$f":"+C11*$D$8","v":215864.14759154286},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":2374.5056235069715},{"$f":"+F11*E11","v":49864.618093646401},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":165999.52949789647},{"$f":"+$E$8*J11","v":-44193.575610801861},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0.41819052190290201}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":39164.879999999997},{"$f":"IFERROR(+B12/$B$32,0)","v":8.3684954379861495E-2},{"$f":"+C12*$D$8","v":41194.342239355981},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":453.13776463291578},{"$f":"+F12*E12","v":9062.7552926583157},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":32131.586946697666},{"$f":"+$E$8*J12","v":-8554.2996508428751},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":8.0946766267661285E-2}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":11644.5},2.4881206102924287E-2,12247.899603067361,{"$f":"2018-A13","v":19},134.72689563374095,2559.8110170410782,9688.0885860262824,-2579.2318613537063,2.4406495815298194E-2]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":73618.73},0.15730368793555199,77433.536342936422,18,851.76889977230064,15331.840195901412,62101.696147035007,-16533.155319984278,0.15644827910860495]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3716.36},7.940875015042613E-3,3908.9359069823022,17,42.998294976805319,730.97101460569047,3177.9648923766117,-846.06042068028444,8.0060154444529068E-3]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":52558.51},0.11230358708167866,55282.008997106954,16,608.10209896817651,9729.6335834908241,45552.37541361613,-12127.277427727806,0.11475678097255357]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":31057.5},6.6361634981456571E-2,32666.850609495003,14,359.33535670444502,5030.6949938622301,27636.155615632772,-7357.4939428176522,6.9621753599233768E-2]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1314.03},2.8077333724441235E-3,1382.1209597164843,10,15.203330556881326,152.03330556881326,1230.0876541476709,-327.48268573964759,3.0988702174655834E-3]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":20050.009999999998},4.2841550188989899E-2,21088.969858774235,9,231.97866844651656,2087.8080160186491,19001.161842755588,-5058.6244740021584,4.7868242830677171E-2]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":6193.79},1.3234485426444365E-2,6514.7424176634968,3,71.662166594298455,214.98649978289535,6299.7559178806014,-1677.1658349187117,1.5870516158256753E-2]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":23456.05},5.0119353721542116E-2,24671.505473358939,2,271.38656020694833,542.77312041389666,24128.73235294504,-6423.7227711310488,6.0785757682893841E-2]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":468003.83999999997},null,{"$f":"SUM(D11:D31)","v":492255.06},null,{"$f":"SUM(F11:F31)","v":5414.80566},{"$f":"SUM(G11:G31)","v":95307.925132990204},{"$f":"SUM(H11:H31)","v":396947.13486700982},{"$f":"SUM(I11:I31)","v":-105678.09000000005}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":-44193.575610801861},null,{"$f":"+$F11","v":2374.5056235069715},{"$f":"+$F11","v":2374.5056235069715},2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,{"$f":"+$F11","v":2374.5056235069715},2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715,2374.5056235069715]
[1998,null,{"$f":"+I12","v":-8554.2996508428751},null,{"$f":"+$F12","v":453.13776463291578},453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578,453.13776463291578]
[1999,null,-2579.2318613537063,null,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095,134.72689563374095]
[{"$f":"A40+1","v":2000},null,-16533.155319984278,null,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064,851.76889977230064]
[{"$f":"A41+1","v":2001},null,-846.06042068028444,null,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319,42.998294976805319]
[2002,null,-12127.277427727806,null,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,{"$f":"+$F16","v":608.10209896817651},608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651,608.10209896817651]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,-7357.4939428176522,null,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,{"$f":"+$F18","v":359.33535670444502},359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502,359.33535670444502]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,-327.48268573964759,null,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326,15.203330556881326]
[2009,null,-5058.6244740021584,null,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656,231.97866844651656]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,-1677.1658349187117,null,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455,71.662166594298455]
[2016,null,-6423.7227711310488,null,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833,271.38656020694833]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":-105678.09000000005},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":5414.80566},5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,{"$f":"SUM(BQ38:BQ58)","v":5414.80566},5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566,5414.80566]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1523.61},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":435.32},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":310.94},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":270.38},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":270.38},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":236.59},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7180.4199999999983},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2051.5500000000002},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1465.39},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1046.71},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1046.71},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1046.71},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":523.35},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":8704.0299999999988},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":2486.8700000000003},{"$f":"SUM(F67:F88)","v":1776.3300000000002},{"$f":"SUM(G67:G88)","v":1317.0900000000001},1317.0900000000001,1283.3,523.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"397","index":53,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":24852.513986999988}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":24852.513986999966},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":23570.122148999966}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1153844.2599999998},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":325930.81999999983},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.12000000000000001}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":26285.649999999998},{"$f":"IFERROR(+B11/$B$32,0)","v":6.6661142183455004E-3},{"$f":"+C11*$D$8","v":7691.6576273423407},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":922.99891528108094},{"$f":"+F11*E11","v":19382.9772209027},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":57160.73},1.449612069642593E-2,16726.265657838259,18,2007.1518789405914,36128.733820930647,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":91242.91},2.3139456687364356E-2,26699.32927823397,17,3203.9195133880767,54466.631727597305,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":60906.759999999995},1.5446124361747074E-2,17822.421934048019,16,2138.6906320857624,34219.050113372199,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":101074.35},2.5632737316559781E-2,29576.1868208003,15,3549.142418496036,53237.136277440542,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":104595.84},2.6525797011060826E-2,30606.638623137685,13,3672.7966347765228,47746.356252094796,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":32276.74},8.1854713669184884E-3,9444.759152113249,12,1133.3710982535899,13600.453179043079,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":35228.57},8.9340636951713102E-3,10308.518113147804,11,1237.0221735777366,13607.243909355102,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2262372.5500000003},0.57374399426111089,662011.21448765567,10,79441.345738518692,794413.45738518692,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":774776.14999999991},0.19648539448520336,226713.54460058751,9,27205.625352070503,244850.62816863452,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":14507.04},3.6790258414803102E-3,4245.0228495837246,8,509.40274195004702,4075.2219356003761,169.80091398334844,861.65842763983471,2.6436850238336931E-3]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2736.26},6.9392317447314648E-4,800.67927174681847,7,96.08151260961823,672.57058826732759,128.10868347949088,650.09029801083625,1.9945652823222934E-3]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":72401.31},1.8361174329637665E-2,21185.935607111765,6,2542.3122728534122,15253.873637120472,5932.0619699912932,30102.377365448156,9.2358180074680177E-2]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":39058.729999999996},9.9054029633476037E-3,11429.29235224562,5,1371.5150822694745,6857.5754113473722,4571.7169408982481,23199.276956159869,7.1178530941504337E-2]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":88450.880000000005},2.2431390085205109E-2,25882.33069363482,4,3105.8796832361786,12423.518732944714,13458.811960690105,68297.033743208754,0.20954457066443974]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":75302.97},1.9097043405837205E-2,22035.013916796106,3,2644.2016700155327,7932.6050100465982,14102.408906749508,71562.980430808602,0.21956493844555308]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":31885.409999999996},8.0862289864917086E-3,9330.2489011090729,2,1119.6298681330888,2239.2597362661777,7090.9891648428948,35983.378598237774,0.11040189018711943]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":72911.41},1.8490537113619726E-2,21335.200112867085,1,2560.2240135440506,2560.2240135440506,18774.976099323034,95274.024180485998,0.29231363938054722]
["Total",{"$f":"SUM(B11:B31)","v":3943174.2600000002},null,{"$f":"SUM(D11:D31)","v":1153844.2599999998},null,{"$f":"SUM(F11:F31)","v":138461.31119999994},{"$f":"SUM(G11:G31)","v":1363667.5171196952},{"$f":"SUM(H11:H31)","v":64228.874639957925},{"$f":"SUM(I11:I31)","v":325930.81999999977}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":922.99891528108094},{"$f":"+$F11","v":922.99891528108094},922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,{"$f":"+$F11","v":922.99891528108094},922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094,922.99891528108094]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914,2007.1518789405914]
[{"$f":"A41+1","v":2001},null,0,null,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767,3203.9195133880767]
[2002,null,0,null,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,{"$f":"+$F16","v":2138.6906320857624},2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624,2138.6906320857624]
[2003,null,0,null,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,{"$f":"+$F17","v":3549.142418496036},3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036,3549.142418496036]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228,3672.7966347765228]
[2006,null,0,null,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899,1133.3710982535899]
[2007,null,0,null,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366,1237.0221735777366]
[2008,null,0,null,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692,79441.345738518692]
[2009,null,0,null,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503,27205.625352070503]
[2010,null,861.65842763983471,null,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702,509.40274195004702]
[{"$f":"A51+1","v":2011},null,650.09029801083625,null,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,{"$f":"+$F25","v":96.08151260961823},96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,{"$f":"+$F25","v":96.08151260961823},96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823,96.08151260961823]
[2012,null,30102.377365448156,null,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,{"$f":"+$F26","v":2542.3122728534122},2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,{"$f":"+$F26","v":2542.3122728534122},2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122,2542.3122728534122]
[2013,null,23199.276956159869,null,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745,1371.5150822694745]
[2014,null,68297.033743208754,null,{"$f":"+$F28","v":3105.8796832361786},3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786,3105.8796832361786]
[2015,null,71562.980430808602,null,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327,2644.2016700155327]
[2016,null,35983.378598237774,null,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888,1119.6298681330888]
[2017,null,95274.024180485998,null,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506,2560.2240135440506]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":325930.81999999977},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":138461.31119999994},138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,{"$f":"SUM(BQ38:BQ58)","v":138461.31119999994},138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994,138461.31119999994]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":332.09999999999991},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":91.61},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":91.62},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":91.61},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":57.26},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":9360.9599999999991},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2080.2199999999998},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2080.21},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2080.21},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2080.2199999999998},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1040.0999999999999},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":23357.15},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1751.79},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1637.37},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1614.17},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1614.17},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1614.17},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1614.17},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1614.18},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1614.17},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1614.18},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1614.17},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1614.17},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1614.18},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1614.16},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1614.17},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":597.92999999999995},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":14156.25},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1061.72},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":982.09},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":908.44},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":870.65},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":870.65},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":870.67},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":870.64},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":870.65},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":870.66},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":870.65},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":870.66},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":870.66},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":870.66},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":870.66},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":870.66},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":756.13},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":33972.36},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2547.9299999999998},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2356.85},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2180.0700000000002},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2016.62},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1972.69},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1972.69},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1972.69},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1972.7},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1972.7},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1972.7},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1972.7},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1972.71},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1972.7},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1972.7},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1972.72},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1972.68},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1198.51},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":18523.860000000004},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5292.53},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3780.38},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3287.29},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3287.29},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2876.37},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":9760.83},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2788.82},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1992},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1422.87},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1422.85},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1422.86},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":711.43},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":38310.68},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8655.2900000000009},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6673.19},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5309.35},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5049.3899999999994},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5049.38},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5049.38},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2524.6999999999998},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":147774.19},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":24269.91},{"$f":"SUM(F67:F88)","v":19593.71},{"$f":"SUM(G67:G88)","v":16894.010000000002},16398.449999999997,14846.220000000001,10218.34,6982.21,4457.5200000000004,4457.54,4457.5200000000004,4457.53,4457.55,4457.5200000000004,4457.53,3441.31,2728.81,1198.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":-509.40274195004702},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":-509.40274195004702},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0.38575000000000004},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0.38574999999999998},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":-196.50210770723066},{"$f":"+F344*F345","v":-135.88263075483559},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":332.38473846206625},"     Begin Cumulative DFIT",{"$f":"+C348","v":332.38473846206625},{"$f":"+E349","v":135.88263075483559},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0.38574999999999998},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":67.393982759991246},{"$f":"+F346-F347","v":46.603427216758888},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":-96.08151260961823},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":-96.08151260961823},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":-96.08151260961823},-96.08151260961823,-96.08151260961823,-96.08151260961823,-96.08151260961823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":-24.351859370907743},{"$f":"IF(F360=0,0,F363*$C365)","v":-24.351859370907743},{"$f":"IF(G360=0,0,G363*$C365)","v":-24.351859370907743},-24.351859370907743,-24.351859370907743,-24.351859370907743,-18.654229805399989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":213.70888896851986},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":176.64544547935964},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":139.58200199019939},102.51855850103915,65.455115011878917,28.391671522718667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0.38574999999999998},{"$f":"IF(F360=0,0,+F367/F360)","v":0.38575000000000004},{"$f":"IF(G360=0,0,+G367/G360)","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":164.76538603084646},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":140.41352665993873},{"$f":"IF(F365<>0,+E372+F365,0)","v":116.06166728903098},{"$f":"IF(G365<>0,+F372+G365,0)","v":91.709807918123232},67.357948547215486,43.006089176307739,18.654229805399996,7.1054273576010019E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":86.006946426833636},{"$f":"+E365-E366","v":12.711584118252485},{"$f":"+F365-F366","v":12.711584118252492},{"$f":"+G365-G366","v":12.711584118252492},12.711584118252492,12.7115841182525,12.711584118252507,9.7374417173186778,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":5954.7050925947424},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":5049.7628197413305},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":4121.620546887918},3193.4782740345058,2265.3360011810937,1337.1937283276816,409.06145547426945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":-200.35787005469734},{"$f":"IF(F379=0,0,F382*$C384)","v":-229.35761905469735},{"$f":"IF(G379=0,0,G382*$C384)","v":-235.2376590546973},-235.2376590546973,-235.2376590546973,-235.2376590546973,-235.23512455469731,-103.6766258899536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38574999999999998},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38574999999999993},0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":1709.5778757728347},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":1509.2200057181374},{"$f":"IF(F384<>0,+E391+F384,0)","v":1279.86238666344},{"$f":"IF(G384<>0,+F391+G384,0)","v":1044.6247276087427},809.3870685540453,574.14940949934794,338.91175044465064,103.67662588995333,-2.7000623958883807E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":892.39358044879077},{"$f":"+E394","v":787.80748375028429},{"$f":"+F394","v":668.08362105177787},545.29039835327148,422.4971756547651,299.70395295625866,176.91073025775222,54.118830559245765,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,{"$f":"+BR394","v":-1.2789769243681803E-13},-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":892.39358044879089},{"$f":"+E384-E385","v":104.58609669850642},{"$f":"+F384-F385","v":119.72386269850642},{"$f":"+G384-G385","v":122.79322269850633},122.79322269850638,122.79322269850644,122.79322269850644,122.79189969850646,54.118830559245893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":9043.0269561598689},"     Begin Cumulative Difference",{"$f":"+$C398","v":9043.0269561598689},{"$f":"+E400","v":8733.2318738903941},{"$f":"+F400","v":8343.8067916209202},7880.7317093514457,7379.8666270819713,6879.0015448124968,6378.1564625430219,5877.2813802735473,5376.4162980040728,4875.5612157345986,4374.6961334651241,3873.8410511956495,3372.9859689261748,2872.1308866567001,2371.2758043872254,1870.4207221177508,1255.0356398482763,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.38574999999999998},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.38575000000000004},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.38574999999999998},0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.3857500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":3488.3476483386694},"     Begin Cumulative DFIT",{"$f":"+C405","v":3488.3476483386694},{"$f":"+E406","v":3368.8441953532197},{"$f":"+F406","v":3218.6234698677699},3039.9922568823204,2846.7835513968707,2653.5748459114211,2460.3738554259712,2267.1612924405213,2073.9525869550716,1880.7477389696219,1687.539033484172,1494.334185498722,1301.1293375132723,1107.9244895278225,914.71964154237264,721.51479355692277,484.12999807147287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38575000000000004},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38574999999999998},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.3857500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":1196.3924662999507},{"$f":"+E413","v":1155.4065769156991},{"$f":"+F413","v":1103.8856385314477},1042.6208051471963,976.35635476294476,910.09190437869324,843.83009999444175,777.56432661019016,711.29987622593865,645.03674884168709,578.77229845743557,512.50917107318401,446.24604368893245,379.98291630468088,313.71978892042932,247.45666153617776,166.04121515192617,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,{"$f":"+BR413","v":-1.0800249583553523E-12},-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12,-1.0800249583553523E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":1196.3924662999516},{"$f":"+E403-E404","v":40.985889384251465},{"$f":"+F403-F404","v":51.520938384251494},{"$f":"+G403-G404","v":61.26483338425146},66.264450384251489,66.264450384251489,66.261804384251533,66.265773384251531,66.264450384251518,66.263127384251547,66.264450384251518,66.263127384251547,66.263127384251547,66.263127384251547,66.263127384251547,66.263127384251575,81.415446384251595,166.04121515192725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":-557.94968323617877},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-749.0296832361787},-925.80968323617844,-1089.2596832361787,-1133.1896832361786,-1133.1896832361786,-1133.1896832361786,-1133.1796832361786,-1133.1796832361786,-1133.1796832361786,-1133.1796832361786,-1133.1696832361786,-1133.1796832361786,-1133.1796832361786,-1133.1596832361786,-1133.1996832361785,-1907.3696832361786,-3105.8796832361786,-3105.8796832361786,-3105.8796832361786,-3105.8796832361786,-3105.8796832361786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.38574999999999998},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38574999999999998},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38574999999999998},0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":13025.513806134421},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":12736.575605826065},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":12379.444520517709},11959.262597709354,11522.134677400998,11085.006757092642,10647.878836784286,10210.75477397593,9773.6307111675742,9336.5066483592182,8899.3825855508621,8462.262380242506,8025.1383174341499,7588.0142546257939,7150.8979068174376,6713.7661290090819,5977.9982737007258,4779.9051858923704,3581.8120980840145,2383.7190102756585,1185.6259224673026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":13240.742896442776},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":13025.513806134421},{"$f":"+E428+F423","v":12736.575605826065},{"$f":"+F428+G423","v":12379.444520517709},11959.262597709354,11522.134677400998,11085.006757092642,10647.878836784286,10210.75477397593,9773.6307111675742,9336.5066483592182,8899.3825855508621,8462.262380242506,8025.1383174341499,7588.0142546257939,7150.8979068174376,6713.7661290090819,5977.9982737007258,4779.9051858923704,3581.8120980840145,2383.7190102756585,1185.6259224673026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":4541.1543362265165},{"$f":"+E432","v":4467.3375931343699},{"$f":"+F432","v":4368.2409660422236},4245.7563449500776,4101.647288857931,3951.7262937657847,3801.8052986736384,3651.8843035814921,3501.9646314893457,3352.0449593971994,3202.125287305053,3052.2056152129067,2902.2872661207603,2752.3675940286139,2602.4479219364675,2452.5308958443211,2302.6085777521748,2050.2635686600283,1639.355686567882,1228.4478044757357,817.53992238358921,406.63204029144276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":2648.328329984467},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":1136.1783299844674},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":643.08832998446724},643.08832998446724,232.16832998446716,-2644.2016700155327,-2644.2016700155327,-2644.2016700155327,-2644.2016700155327,-2644.2016700155327,-2644.2016700155327,-2644.2016700155327,-2644.2016700155327,-2644.2016700155327,-2644.2016700155327,-2644.2016700155327,-2644.2016700155327,-2644.2016700155327,-2644.2016700155327,-2644.2016700155327,-2644.2016700155327,-2644.2016700155327,-2644.2016700155327,-2644.2016700155327,-2644.2016700155327,-2644.2016700155327,-2644.2016700155327,-2644.2016700155327,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":55687.448760793071},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":56823.62709077754},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":57466.715420762004},58109.803750746469,58341.972080730935,55697.770410715399,53053.568740699862,50409.367070684326,47765.16540066879,45120.963730653253,42476.762060637717,39832.56039062218,37188.358720606644,34544.157050591108,31899.955380575575,29255.753710560042,26611.55204054451,23967.350370528977,21323.148700513444,18678.947030497911,16034.745360482379,13390.543690466846,10746.342020451313,8102.1403504357804,5457.9386804202477,2813.737010404715,169.53534038918224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":671.21881523456318},{"$f":"IF(F436=0,0,F439*$C441)","v":287.96439773456325},{"$f":"IF(G436=0,0,G439*$C441)","v":162.99073723456323},162.99073723456323,58.843063234563203,-670.17291326543682,-670.17291326543682,-670.17291326543682,-670.17291326543682,-670.17291326543682,-670.17291326543682,-670.17291326543682,-670.17291326543682,-670.17291326543682,-670.17291326543682,-670.17291326543682,-670.17291326543682,-670.17291326543682,-670.17291326543682,-670.17291326543682,-670.17291326543682,-670.17291326543682,-670.17291326543682,-670.17291326543682,-670.17291326543682,-670.17291326543682,-670.17291326543682,-42.968732021638239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999993},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999993},{"$f":"IF(F436=0,0,+F443/F436)","v":0.37945820811773961},{"$f":"IF(G436=0,0,+G443/G436)","v":0.37693869637951782},0.37555678097082945,0.37420545226576046,0.37372491328688834,0.37372491328688828,0.37372491328688834,0.37372491328688834,0.37372491328688834,0.37372491328688834,0.37372491328688839,0.37372491328688839,0.37372491328688845,0.3737249132868885,0.3737249132868885,0.37372491328688856,0.37372491328688856,0.37372491328688862,0.37372491328688862,0.37372491328688856,0.37372491328688856,0.37372491328688856,0.3737249132868885,0.37372491328688856,0.3737249132868885,0.3737249132868885,0.37372491328688806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":13442.765073188441},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":14113.983888423003},{"$f":"IF(F441<>0,+E448+F441,0)","v":14401.948286157567},{"$f":"IF(G441<>0,+F448+G441,0)","v":14564.939023392129},14727.929760626692,14786.772823861254,14116.599910595818,13446.426997330382,12776.254084064945,12106.081170799509,11435.908257534073,10765.735344268636,10095.5624310032,9425.3895177377635,8755.2166044723272,8085.0436912068908,7414.8707779414544,6744.6978646760181,6074.5249514105817,5404.3520381451453,4734.179124879709,4064.0062116142722,3393.8332983488353,2723.6603850833985,2053.4874718179617,1383.3145585525249,713.14164528708807,42.968732021651249,1.3010037491767434E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":7017.075632995975},"     End Excess Deferred",{"$f":"+E449-E450","v":7017.075632995975},{"$f":"+F449-F450","v":7017.075632995975},7017.075632995975,7017.075632995975,7017.075632995975,6699.0445064218111,6381.0133798476481,6062.9822532734843,5744.9511266993204,5426.9200001251565,5108.8888735509927,4790.8577469768288,4472.826620402665,4154.7954938285011,3836.7643672543372,3518.7332406801734,3200.7021141060095,2882.6709875318456,2564.6398609576813,2246.608734383517,1928.5776078093529,1610.5464812351888,1292.5153546610247,974.48422808686075,656.45310151269666,338.42197493853268,20.390848364368708,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,{"$f":"+BR449-BR450","v":-3.2329694477084558E-12},-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12,-3.2329694477084558E-12]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":26222.548598237772},"     Begin Cumulative Difference",{"$f":"+$C455","v":26222.548598237772},{"$f":"+E457","v":27891.738730104684},{"$f":"+F457","v":28764.108861971596},29067.348993838506,29370.569125705417,29673.799257572329,29265.599389439241,28145.969521306153,27026.339653173065,25906.709785039977,24787.079916906889,23667.450048773801,22547.820180640712,21428.190312507624,20308.560444374536,19188.930576241448,18069.30070810836,16949.670839975272,15830.040971842183,14710.411103709095,13590.781235576007,12471.151367442919,11351.521499309831,10231.891631176743,9112.2617630436544,7992.6318949105653,6873.0020267774762,5753.3721586443871,4633.7422905112981,3514.112422378209,2394.4825542451199,1274.8526861120311,155.2228179789422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":1669.1901318669113},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":872.37013186691115},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":303.24013186691104},303.22013186691106,303.23013186691105,-408.1998681330889,-1119.6298681330888,-1119.6298681330888,-1119.6298681330888,-1119.6298681330888,-1119.6298681330888,-1119.6298681330888,-1119.6298681330888,-1119.6298681330888,-1119.6298681330888,-1119.6298681330888,-1119.6298681330888,-1119.6298681330888,-1119.6298681330888,-1119.6298681330888,-1119.6298681330888,-1119.6298681330888,-1119.6298681330888,-1119.6298681330888,-1119.6298681330888,-1119.6298681330888,-1119.6298681330888,-1119.6298681330888,-1119.6298681330888,-1119.6298681330888,-1119.6298681330888,-1119.6298681330888,-155.2228179789422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.25345000000000001},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.37036267267239315,0.37036267267239315,0.37036267267239309,0.37036267267239309,0.37036267267239303,0.37036267267239303,0.37036267267239298,0.37036267267239298,0.37036267267239298,0.37036267267239298,0.37036267267239298,0.37036267267239298,0.37036267267239298,0.37036267267239298,0.37036267267239298,0.37036267267239298,0.37036267267239298,0.37036267267239298,0.37036267267239292,0.37036267267239287,0.37036267267239287,0.37036267267239292,0.37036267267239298,0.37036267267239303,0.37036267267239303,0.37036267267239309,0.37036267267239315,0.37036267267239326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":423.05623892166869},{"$f":"+F458*F459","v":221.10220992166865},{"$f":"+G458*G459","v":76.856211421668604},76.851142421668612,76.853676921668608,-151.18199414628924,-414.66911036560987,-414.66911036560981,-414.66911036560981,-414.66911036560975,-414.66911036560975,-414.6691103656097,-414.6691103656097,-414.6691103656097,-414.6691103656097,-414.6691103656097,-414.6691103656097,-414.6691103656097,-414.6691103656097,-414.6691103656097,-414.6691103656097,-414.6691103656097,-414.6691103656097,-414.66911036560964,-414.66911036560958,-414.66911036560958,-414.66911036560964,-414.6691103656097,-414.66911036560975,-414.66911036560975,-414.66911036560981,-414.66911036560987,-57.488737726421448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38575000000000004},{"$f":"IF(F455=0,0,+F462/F455)","v":0.37783246367919554},{"$f":"IF(G455=0,0,+G462/G455)","v":0.37406013939957194},0.37280189481098686,0.37156971244746978,0.37036267267239315,0.37036267267239315,0.37036267267239309,0.37036267267239309,0.37036267267239303,0.37036267267239303,0.37036267267239298,0.37036267267239298,0.37036267267239298,0.37036267267239298,0.37036267267239298,0.37036267267239298,0.37036267267239298,0.37036267267239298,0.37036267267239298,0.37036267267239298,0.37036267267239298,0.37036267267239298,0.37036267267239292,0.37036267267239287,0.37036267267239287,0.37036267267239292,0.37036267267239298,0.37036267267239303,0.37036267267239303,0.37036267267239309,0.37036267267239315,0.37036267267239326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":3469.2431795468574},{"$f":"+E470","v":3469.2431795468574},{"$f":"+F470","v":3469.2431795468574},3469.2431795468574,3469.2431795468574,3469.2431795468574,3421.5194419788995,3290.620521691621,3159.7216014043424,3028.8226811170639,2897.9237608297854,2767.0248405425068,2636.1259202552283,2505.2269999679502,2374.3280796806721,2243.429159393394,2112.5302391061159,1981.6313188188376,1850.7323985315593,1719.833478244281,1588.9345579570027,1458.0356376697243,1327.136717382446,1196.2377970951677,1065.3388768078894,934.43995652061119,803.54103623333299,672.64211594605467,541.74319565877636,410.84427537149799,279.94535508421961,149.04643479694118,18.147514509662699,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,{"$f":"+BR470","v":4.1566750041965861E-12},4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12,4.1566750041965861E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":3469.2431795468528},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,47.723737567957855,130.89892028727849,130.89892028727843,130.89892028727843,130.89892028727837,130.89892028727837,130.89892028727832,130.89892028727832,130.89892028727832,130.89892028727832,130.89892028727832,130.89892028727832,130.89892028727832,130.89892028727832,130.89892028727832,130.89892028727832,130.89892028727832,130.89892028727832,130.89892028727826,130.8989202872782,130.8989202872782,130.89892028727826,130.89892028727832,130.89892028727837,130.89892028727837,130.89892028727843,130.89892028727849,18.147514509658542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":56963.344180485998},"     Begin Cumulative Difference",{"$f":"+$C474","v":56963.344180485998},{"$f":"+E476","v":63058.410166941947},{"$f":"+F476","v":67171.376153397898},69920.502139853852,72409.6681263098,74898.824112765753,77387.980099221706,77352.456085677652,74792.2320721336,72232.008058589548,69671.784045045497,67111.560031501445,64551.336017957394,61991.112004413342,59430.887990869291,56870.663977325239,54310.439963781188,51750.215950237136,49189.991936693084,46629.767923149033,44069.543909604981,41509.31989606093,38949.095882516878,36388.871868972827,33828.647855428775,31268.423841884724,28708.199828340672,26147.97581479662,23587.751801252569,21027.527787708517,18467.303774164466,15907.079760620414,13346.855747076363,10786.631733532311,8226.4077199882595,5666.1837064442088,3105.9596929001582,545.73567935610754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.35083269981224247,0.35083269981224247,0.35083269981224252,0.35083269981224252,0.35083269981224258,0.35083269981224252,0.35083269981224252,0.35083269981224258,0.35083269981224252,0.35083269981224252,0.35083269981224258,0.35083269981224252,0.35083269981224252,0.35083269981224252,0.35083269981224252,0.35083269981224252,0.35083269981224252,0.35083269981224252,0.35083269981224252,0.35083269981224258,0.35083269981224258,0.35083269981224258,0.35083269981224263,0.35083269981224263,0.35083269981224269,0.35083269981224274,0.35083269981224269,0.35083269981224274,0.3508326998122428,0.3508326998122428,0.35083269981224285,0.35083269981224274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":21973.610017622472},"     Begin Cumulative DFIT",{"$f":"+C481","v":21973.610017622472},{"$f":"+E482","v":23518.404491889734},{"$f":"+F482","v":24560.835721156996},25257.601702424257,25888.480821691519,26519.357406458781,27150.233991226043,27137.771005646217,26239.560702850424,25341.350400054631,24443.140097258838,23544.929794463042,22646.719491667245,21748.509188871452,20850.298886075656,19952.088583279859,19053.878280484067,18155.66797768827,17257.457674892474,16359.247372096679,15461.037069300884,14562.82676650509,13664.616463709295,12766.406160913501,11868.195858117706,10969.985555321911,10071.775252526117,9173.564949730322,8275.3546469345274,7377.1443441387328,6478.9340413429381,5580.7237385471435,4682.513435751348,3784.3031329555529,2886.0928301597578,1987.8825273639625,1089.6722245681672,191.46192177237162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.3729622175634732},{"$f":"IF(F476=0,0,+F482/F476)","v":0.36564437305955916},{"$f":"IF(G476=0,0,+G482/G476)","v":0.36123312804453855},0.35752795851145502,0.35406907545747202,0.35083269981224247,0.35083269981224247,0.35083269981224252,0.35083269981224252,0.35083269981224258,0.35083269981224252,0.35083269981224252,0.35083269981224258,0.35083269981224252,0.35083269981224252,0.35083269981224258,0.35083269981224252,0.35083269981224252,0.35083269981224252,0.35083269981224252,0.35083269981224252,0.35083269981224252,0.35083269981224252,0.35083269981224252,0.35083269981224258,0.35083269981224258,0.35083269981224258,0.35083269981224263,0.35083269981224263,0.35083269981224269,0.35083269981224274,0.35083269981224269,0.35083269981224274,0.3508326998122428,0.3508326998122428,0.35083269981224285,0.35083269981224274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":21973.610017622472},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":23518.404491889734},{"$f":"+E485+F480","v":24560.835721156996},{"$f":"+F485+G480","v":25257.601702424257},25888.480821691519,26519.357406458781,27150.233991226043,27137.771005646217,26239.560702850424,25341.350400054631,24443.140097258838,23544.929794463042,22646.719491667245,21748.509188871452,20850.298886075656,19952.088583279859,19053.878280484067,18155.66797768827,17257.457674892474,16359.247372096679,15461.037069300884,14562.82676650509,13664.616463709295,12766.406160913501,11868.195858117706,10969.985555321911,10071.775252526117,9173.564949730322,8275.3546469345274,7377.1443441387328,6478.9340413429381,5580.7237385471435,4682.513435751348,3784.3031329555529,2886.0928301597578,1987.8825273639625,1089.6722245681672,191.46192177237162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,3.4594243470863386,249.32152656305482,249.32152656305493,249.32152656305493,249.32152656305504,249.32152656305493,249.32152656305493,249.32152656305504,249.32152656305493,249.32152656305493,249.32152656305504,249.32152656305493,249.32152656305493,249.32152656305493,249.32152656305493,249.32152656305493,249.32152656305493,249.32152656305493,249.32152656305493,249.32152656305504,249.32152656305504,249.32152656305504,249.32152656305527,249.32152656305527,249.32152656305539,249.3215265630555,249.32152656305539,249.3215265630555,249.32152656305561,249.32152656305561,249.32152656305584,53.145213839566168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":7536.2504350782947},"     End Excess Deferred",{"$f":"+E487-E488","v":7536.2504350782947},{"$f":"+F487-F488","v":7536.2504350782947},7536.2504350782947,7536.2504350782947,7536.2504350782947,7536.2504350782947,7532.7910107312082,7283.469484168153,7034.1479576050979,6784.8264310420427,6535.5049044789876,6286.1833779159324,6036.8618513528772,5787.5403247898221,5538.2187982267669,5288.8972716637118,5039.5757451006566,4790.2542185376014,4540.9326919745463,4291.6111654114911,4042.289638848436,3792.9681122853808,3543.6465857223257,3294.3250591592705,3045.0035325962153,2795.6820060331602,2546.360479470105,2297.0389529070499,2047.7174263439947,1798.3958997809395,1549.0743732178842,1299.7528466548288,1050.4313200917734,801.10979352871789,551.78826696566227,302.46674040260666,53.14521383955082,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,{"$f":"+BR487-BR488","v":-1.5347723092418164E-11},-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":7536.2504350783056},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,3.4594243470863386,249.32152656305482,249.32152656305493,249.32152656305493,249.32152656305504,249.32152656305493,249.32152656305493,249.32152656305504,249.32152656305493,249.32152656305493,249.32152656305504,249.32152656305493,249.32152656305493,249.32152656305493,249.32152656305493,249.32152656305493,249.32152656305493,249.32152656305493,249.32152656305493,249.32152656305504,249.32152656305504,249.32152656305504,249.32152656305527,249.32152656305527,249.32152656305539,249.3215265630555,249.32152656305539,249.3215265630555,249.32152656305561,249.32152656305561,249.32152656305584,53.145213839566168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":24852.513986999966},{"$f":"SUM(E493:CI493)","v":24852.513986999988},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":299.49429605314805},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":329.6564395099158},319.25426129315667,345.87831329315679,351.69025229315685,717.44247043527832,801.10558110075101,968.55452646014055,914.4343729008948,914.43569590089476,914.4343729008948,914.43304990089484,914.4343729008948,914.43437290089503,914.43172690089511,929.5893379008952,1116.637797668571,1109.1594555166439,1109.1594555166439,1109.1594555166439,1109.1594555166439,1104.8836137159406,698.25157342449734,698.25157342449711,698.25157342449722,698.25157342449722,698.25157342449734,400.61129521470531,380.22044685033364,380.22044685033364,380.22044685033381,380.22044685033399,267.46904107271394,249.3215265630555,249.32152656305561,249.32152656305561,249.32152656305584,53.145213839566168,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":299.49429605314805},{"$f":"SUM(F498:F518)","v":329.65643950991574},319.25426129315667,345.87831329315674,351.69025229315679,717.44247043527821,801.10558110075124,968.55452646014055,914.4343729008948,914.43569590089464,914.4343729008948,914.43304990089484,914.4343729008948,914.43437290089503,914.43172690089523,929.58933790089532,1116.637797668571,1109.1594555166439,1109.1594555166439,1109.1594555166439,1109.1594555166439,1104.8836137159406,698.25157342449734,698.25157342449711,698.25157342449722,698.25157342449722,698.25157342449734,400.61129521470531,380.22044685033364,380.22044685033364,380.22044685033381,380.22044685033399,267.46904107271394,249.3215265630555,249.32152656305561,249.32152656305561,249.32152656305584,53.145213839566168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":67.393982759991246},{"$f":"+F357","v":46.603427216758888},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":12.711584118252485},{"$f":"+F376","v":12.711584118252492},12.711584118252492,12.711584118252492,12.7115841182525,12.711584118252507,9.7374417173186778,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":104.58609669850642},{"$f":"+F395","v":119.72386269850642},122.79322269850633,122.79322269850638,122.79322269850644,122.79322269850644,122.79189969850646,54.118830559245893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":40.985889384251465},{"$f":"+F414","v":51.520938384251494},61.26483338425146,66.264450384251489,66.264450384251489,66.261804384251533,66.265773384251531,66.264450384251518,66.263127384251547,66.264450384251518,66.263127384251547,66.263127384251547,66.263127384251547,66.263127384251547,66.263127384251575,81.415446384251595,166.04121515192725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":73.816743092146424},{"$f":"+F433","v":99.096627092146434},122.48462109214637,144.10905609214637,149.92099509214637,149.92099509214637,149.92099509214631,149.91967209214636,149.91967209214636,149.91967209214641,149.91967209214641,149.9183490921464,149.91967209214636,149.91967209214641,149.91702609214639,149.92231809214644,252.34500909214631,410.90788209214645,410.90788209214645,410.90788209214645,410.90788209214645,406.6320402914431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,318.03112657416352,318.0311265741633,318.03112657416352,318.03112657416352,318.03112657416352,318.03112657416352,318.03112657416364,318.03112657416364,318.03112657416375,318.03112657416398,318.03112657416398,318.03112657416409,318.03112657416409,318.0311265741642,318.0311265741642,318.03112657416409,318.03112657416409,318.03112657416409,318.03112657416398,318.03112657416409,318.03112657416398,318.03112657416398,20.390848364371941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,47.723737567957855,130.89892028727849,130.89892028727843,130.89892028727843,130.89892028727837,130.89892028727837,130.89892028727832,130.89892028727832,130.89892028727832,130.89892028727832,130.89892028727832,130.89892028727832,130.89892028727832,130.89892028727832,130.89892028727832,130.89892028727832,130.89892028727832,130.89892028727832,130.89892028727826,130.8989202872782,130.8989202872782,130.89892028727826,130.89892028727832,130.89892028727837,130.89892028727837,130.89892028727843,130.89892028727849,18.147514509658542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,3.4594243470863386,249.32152656305482,249.32152656305493,249.32152656305493,249.32152656305504,249.32152656305493,249.32152656305493,249.32152656305504,249.32152656305493,249.32152656305493,249.32152656305504,249.32152656305493,249.32152656305493,249.32152656305493,249.32152656305493,249.32152656305493,249.32152656305493,249.32152656305493,249.32152656305493,249.32152656305504,249.32152656305504,249.32152656305504,249.32152656305527,249.32152656305527,249.32152656305539,249.3215265630555,249.32152656305539,249.3215265630555,249.32152656305561,249.32152656305561,249.32152656305584,53.145213839566168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"398","index":54,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":-1897.008687}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":67711.89},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-14280.690000000002},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4.5999999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":47575.69},{"$f":"IFERROR(+B11/$B$32,0)","v":0.70792617318740425},{"$f":"+C11*$D$8","v":47935.019166986465},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":2205.0108816813772},{"$f":"+F11*E11","v":46305.228515308918},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":1629.7906516775474},{"$f":"+$E$8*J11","v":-2246.0562692805152},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0.1572792539632549}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":6542.59},9.7353726271425162E-2,6592.0048043808511,17,303.23222100151912,5154.947757025825,1437.057047355026,-1980.4451493222221,0.13867993418540853]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2548.36},3.791959176427822E-2,2567.6072263877127,16,118.10993241383478,1889.7589186213565,677.84830776635613,-934.16012646330637,6.5414215031858139E-2]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2883.63},4.290840870176333E-2,2905.4094500888414,14,133.64883470408671,1871.0836858572138,1034.3257642316275,-1425.4308458816959,9.9815264240151955E-2]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7654.04},0.11389210007512911,7711.849352156134,6,354.74507019918218,2128.470421195093,5583.3789309610411,-7694.5976090522627,0.53881133257932645]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":67204.31},null,{"$f":"SUM(D11:D31)","v":67711.89},null,{"$f":"SUM(F11:F31)","v":3114.74694},{"$f":"SUM(G11:G31)","v":57349.489298008411},{"$f":"SUM(H11:H31)","v":10362.400701991599},{"$f":"SUM(I11:I31)","v":-14280.690000000002}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":-2246.0562692805152},null,{"$f":"+$F11","v":2205.0108816813772},{"$f":"+$F11","v":2205.0108816813772},2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,{"$f":"+$F11","v":2205.0108816813772},2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772,2205.0108816813772]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,-1980.4451493222221,null,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912,303.23222100151912]
[2002,null,-934.16012646330637,null,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,{"$f":"+$F16","v":118.10993241383478},118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478,118.10993241383478]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,-1425.4308458816959,null,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,{"$f":"+$F18","v":133.64883470408671},133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671,133.64883470408671]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,-7694.5976090522627,null,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,{"$f":"+$F26","v":354.74507019918218},354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,{"$f":"+$F26","v":354.74507019918218},354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218,354.74507019918218]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":-14280.690000000002},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":3114.74694},3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,{"$f":"SUM(BQ38:BQ58)","v":3114.74694},3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694,3114.74694]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":58},{"$f":"C67-SUM(E67:AY67)","v":58},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":58},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"398A","index":55,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":1890.7826490000018}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":1890.7826490000002},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":1890.7826489999998}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19074.7},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16227.7},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4.5999999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":19074.7},1,19074.7,4,877.43619999999999,3509.7447999999999,15564.9552,16227.7,1]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":19074.7},null,{"$f":"SUM(D11:D31)","v":19074.7},null,{"$f":"SUM(F11:F31)","v":877.43619999999999},{"$f":"SUM(G11:G31)","v":3509.7447999999999},{"$f":"SUM(H11:H31)","v":15564.9552},{"$f":"SUM(I11:I31)","v":16227.7}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,16227.7,null,{"$f":"+$F28","v":877.43619999999999},877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":16227.7},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":877.43619999999999},877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,{"$f":"SUM(BQ38:BQ58)","v":877.43619999999999},877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999,877.43619999999999]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1936.0700000000006},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1191.43},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":744.64},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":1936.0700000000006},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":1191.43},{"$f":"SUM(F67:F88)","v":744.64},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":313.99380000000008},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-132.7962},-877.43619999999999,-877.43619999999999,-877.43619999999999,-877.43619999999999,-877.43619999999999,-877.43619999999999,-877.43619999999999,-877.43619999999999,-877.43619999999999,-877.43619999999999,-877.43619999999999,-877.43619999999999,-877.43619999999999,-877.43619999999999,-877.43619999999999,-877.43619999999999,-877.43619999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.25345000000000001},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38290579558197302},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38290579558197302},0.38290579558197307,0.38290579558197307,0.38290579558197307,0.38290579558197307,0.38290579558197307,0.38290579558197307,0.38290579558197307,0.38290579558197313,0.38290579558197313,0.38290579558197313,0.38290579558197319,0.38290579558197324,0.38290579558197319,0.38290579558197324,0.3829057955819733,0.3829057955819733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":5592.5780011100005},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":5541.7295664987378},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":5205.7541602653146},4869.7787540318914,4533.8033477984682,4197.827941565045,3861.8525353316218,3525.8771290981986,3189.9017228647754,2853.9263166313522,2517.950910397929,2181.9755041645058,1846.0000979310826,1510.0246916976594,1174.0492854642359,838.07387923081262,502.09847299738925,166.12306676396582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":5512.9962725000005},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":5592.5780011100005},{"$f":"+E428+F423","v":5541.7295664987378},{"$f":"+F428+G423","v":5205.7541602653146},4869.7787540318914,4533.8033477984682,4197.827941565045,3861.8525353316218,3525.8771290981986,3189.9017228647754,2853.9263166313522,2517.950910397929,2181.9755041645058,1846.0000979310826,1510.0246916976594,1174.0492854642359,838.07387923081262,502.09847299738925,166.12306676396582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":1890.7826490000002},{"$f":"+E432","v":1890.7826490000002},{"$f":"+F432","v":1873.5914112787375},1760.0022099353143,1646.4130085918912,1532.823807248468,1419.2346059050449,1305.6454045616217,1192.0562032181986,1078.4670018747754,964.87780053135214,851.28859918792887,737.6993978445056,624.11019650108233,510.52099515765906,396.93179381423568,283.34259247081241,169.75339112738905,56.164189783965639,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,{"$f":"+BR432","v":-4.1211478674085811E-13},-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13,-4.1211478674085811E-13]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":1890.7826490000002},{"$f":"SUM(E493:CI493)","v":1890.7826490000018},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":17.191237721262802},113.58920134342318,113.58920134342324,113.58920134342324,113.58920134342324,113.58920134342324,113.58920134342324,113.58920134342324,113.58920134342324,113.5892013434233,113.5892013434233,113.5892013434233,113.5892013434233,113.58920134342335,113.5892013434233,113.58920134342335,113.58920134342341,56.164189783966052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":17.191237721262802},113.58920134342318,113.58920134342324,113.58920134342324,113.58920134342324,113.58920134342324,113.58920134342324,113.58920134342324,113.58920134342324,113.5892013434233,113.5892013434233,113.5892013434233,113.5892013434233,113.58920134342335,113.5892013434233,113.58920134342335,113.58920134342341,56.164189783966052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":17.191237721262802},113.58920134342318,113.58920134342324,113.58920134342324,113.58920134342324,113.58920134342324,113.58920134342324,113.58920134342324,113.58920134342324,113.5892013434233,113.5892013434233,113.5892013434233,113.5892013434233,113.58920134342335,113.5892013434233,113.58920134342335,113.58920134342341,56.164189783966052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"399","index":56,"n_rows":518,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance'!Q:Q,'Plant Balance'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!Y:Y,'ACCUM DEPR'!C:C,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('New Calc'!D:D,'New Calc'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E94+E95","v":0},{"$f":"IF(F94+F95< 0, 0, F94+F95)","v":0},{"$f":"IF(G94+G95< 0, 0, G94+G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ94+AZ95< 0, 0, AZ94+AZ95)","v":0},{"$f":"IF(BA94+BA95< 0, 0, BA94+BA95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, E94+E95)","v":0},{"$f":"IF(F94+F95>0, F95, F94*-1)","v":0},{"$f":"IF(G94+G95>0, G95, G94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94+BS95>0, BS95, BS94*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E113+E114","v":0},{"$f":"IF(F113+F114< 0, 0, F113+F114)","v":0},{"$f":"IF(G113+G114< 0, 0, G113+G114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114< 0, 0, BS113+BS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, E113+E114)","v":0},{"$f":"IF(F113+F114>0, F114, F113*-1)","v":0},{"$f":"IF(G113+G114>0, G114, G113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113+BS114>0, BS114, BS113*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, E170+E171)","v":0},{"$f":"IF(F170+F171>0, F171, F170*-1)","v":0},{"$f":"IF(G170+G171>0, G171, G170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170+BS171>0, BS171, BS170*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},{"$f":"+H173*H174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BT173*BT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, E189+E190)","v":0},{"$f":"IF(F189+F190>0, F190, F189*-1)","v":0},{"$f":"IF(G189+G190>0, G190, G189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189+BS190>0, BS190, BS189*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E227+E228","v":0},{"$f":"IF(F227+F228< 0, 0, F227+F228)","v":0},{"$f":"IF(G227+G228< 0, 0, G227+G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227+BS228< 0, 0, BS227+BS228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, E246+E247)","v":0},{"$f":"IF(F246+F247>0, F247, F246*-1)","v":0},{"$f":"IF(G246+G247>0, G247, G246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246+BS247>0, BS247, BS246*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, E265+E266)","v":0},{"$f":"IF(F265+F266>0, F266, F265*-1)","v":0},{"$f":"IF(G265+G266>0, G266, G265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265+BS266>0, BS266, BS265*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E284+E285","v":0},{"$f":"IF(F284+F285< 0, 0, F284+F285)","v":0},{"$f":"IF(G284+G285< 0, 0, G284+G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ284+AZ285< 0, 0, AZ284+AZ285)","v":0},{"$f":"IF(BA284+BA285< 0, 0, BA284+BA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E303+E304","v":0},{"$f":"IF(F303+F304< 0, 0, F303+F304)","v":0},{"$f":"IF(G303+G304< 0, 0, G303+G304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303+BS304< 0, 0, BS303+BS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     End Cumulative Difference",{"$f":"+E322+E323","v":0},{"$f":"IF(F322+F323< 0, 0, F322+F323)","v":0},{"$f":"IF(G322+G323< 0, 0, G322+G323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ322+AZ323< 0, 0, AZ322+AZ323)","v":0},{"$f":"IF(BA322+BA323< 0, 0, BA322+BA323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, E322+E323)","v":0},{"$f":"IF(F322+F323>0, F323, F322*-1)","v":0},{"$f":"IF(G322+G323>0, G323, G322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322+BS323>0, BS323, BS322*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"     End Cumulative Difference",{"$f":"+E379+E380","v":0},{"$f":"IF(F379+F380< 0, 0, F379+F380)","v":0},{"$f":"IF(G379+G380< 0, 0, G379+G380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379+BS380< 0, 0, BS379+BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"+E436+E437","v":0},{"$f":"IF(F436+F437< 0, 0, F436+F437)","v":0},{"$f":"IF(G436+G437< 0, 0, G436+G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ436+AZ437< 0, 0, AZ436+AZ437)","v":0},{"$f":"IF(BA436+BA437< 0, 0, BA436+BA437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, E455+E456)","v":0},{"$f":"IF(F455+F456>0, F456, F455*-1)","v":0},{"$f":"IF(G455+G456>0, G456, G455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455+BS456>0, BS456, BS455*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"PIVOT","index":57,"n_rows":6,"n_cols":2,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
["Est\nLife"," 40  00"]
["Vintage","(All)"]
[]
["Row Labels","Sum of NTV"]
["390A",46940.4]
["Grand Total",46940.4]

{"sheet":"CY_Report (original)","index":58,"n_rows":3335,"n_cols":24,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["CFG"]
["Report as of 12/31/2017"]
[]
[null,null,null,{"$f":"IF(X4=\"\",\"\",IF(LEN(X4)=3,X4&\"0\",X4))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L4-O4-T4","v":0},{"$f":"IF(AQ4=\"\",\"\",IF(LEN(AQ4)=3,AQ4&0,LEFT(AQ4,4)))","v":""}]
["Sys No","Ext","Description","FERC Code","FERC code upd","G/L Expense Acct No","G/L Asset Acct No","G/L Accum Acct No","In Svc \nDate","Vintage","Location","Acquired\nValue","P\nT","Est\nLife","Salv/168 Allow\nSec 179","Depreciable\nBasis","Prior\nThru","Prior Accum\nDepreciation","Current YTD Depreciation","Current Accum Depr","Key\nCode","EY Notes","NTV","FERC Code (Original)"]
["000002","000","FRANCHISES & CONSENTS",{"$f":"IF(X6=\"\",\"\",IF(LEN(X6)=3,X6&\"0\",X6))","v":"3020"},{"$f":"VLOOKUP(D6,'FERC Code upd'!A:B,2,0)","v":"3020"},"101-302",null,null,"1977-12-31","1997 & Prior",null,10639,"Z"," 33  04",0,10639,"1993-12-31",10639,0,10639,null,null,{"$f":"L6-O6-T6","v":0},"302"]
["000025","002","MAINS","3761",{"$f":"VLOOKUP(D7,'FERC Code upd'!A:B,2,0)","v":"3761"},"101-3761",null,null,"1989-03-31","1997 & Prior",null,407541.95,"P"," 20  00",0,407541.95,"1993-12-31",407541.95,0,407541.95,"m",null,{"$f":"L7-O7-T7","v":0},"3761"]
["000029","008","MAINS - IRB","3761",{"$f":"VLOOKUP(D8,'FERC Code upd'!A:B,2,0)","v":"3761"},"101-3761",null,null,"1985-12-31","1997 & Prior",null,919890,"P"," 15  00",0,919890,"1993-12-31",919890,0,919890,null,null,0,"3761"]
["000030","000","MAINS - IRB","3761",{"$f":"VLOOKUP(D9,'FERC Code upd'!A:B,2,0)","v":"3761"},"101-3761",null,null,"1986-12-31","1997 & Prior",null,441796,"P"," 15  00",0,441796,"1993-12-31",441796,0,441796,null,null,0,"3761"]
["000031","000","MAINS - IRB","3761",{"$f":"VLOOKUP(D10,'FERC Code upd'!A:B,2,0)","v":"3761"},"101-3761",null,null,"1987-12-31","1997 & Prior",null,353612,"P"," 15  00",0,353612,"1993-12-31",353599.69,0,353599.69,null,null,12.309999999997672,"3761"]
["000040","006","M&R STATION","3780",{"$f":"VLOOKUP(D11,'FERC Code upd'!A:B,2,0)","v":"378"},"101-378",null,null,"1987-12-31","1997 & Prior",null,9560.2800000000007,"P"," 20  00",0,9560.2800000000007,"1993-12-31",9560.2800000000007,0,9560.2800000000007,"m",null,0,"378"]
["000041","002","M&R STATION","3780",{"$f":"VLOOKUP(D12,'FERC Code upd'!A:B,2,0)","v":"378"},"101-378",null,null,"1988-03-31","1997 & Prior",null,1260,"P"," 20  00",0,1260,"1993-12-31",1259.82,0,1259.82,"m",null,0.18000000000006366,"378"]
["000042","000","M&R STATION","3780",{"$f":"VLOOKUP(D13,'FERC Code upd'!A:B,2,0)","v":"378"},"101-378",null,null,"1988-06-30","1997 & Prior",null,1315,"P"," 20  00",0,1315,"1993-12-31",1315,0,1315,"m",null,0,"378"]
["000043","000","M&R STATION","3780",{"$f":"VLOOKUP(D14,'FERC Code upd'!A:B,2,0)","v":"378"},"101-378",null,null,"1988-12-31","1997 & Prior",null,8559,"P"," 20  00",0,8559,"1993-12-31",8559,0,8559,"m",null,0,"378"]
["000044","000","M&R STATION","3780",{"$f":"VLOOKUP(D15,'FERC Code upd'!A:B,2,0)","v":"378"},"101-378",null,null,"1989-03-31","1997 & Prior",null,2594,"P"," 20  00",0,2594,"1993-12-31",2594,0,2594,"m",null,0,"378"]
["000045","000","M&R STATION","3780",{"$f":"VLOOKUP(D16,'FERC Code upd'!A:B,2,0)","v":"378"},"101-378",null,null,"1989-06-30","1997 & Prior",null,2182,"P"," 20  00",0,2182,"1993-12-31",2182,0,2182,"m",null,0,"378"]
["000047","000","M&R STATION","3780",{"$f":"VLOOKUP(D17,'FERC Code upd'!A:B,2,0)","v":"378"},"101-378",null,null,"1989-12-31","1997 & Prior",null,3557,"P"," 20  00",0,3557,"1993-12-31",3557,0,3557,"m",null,0,"378"]
["000048","000","M&R STATION - IRB","3781",{"$f":"VLOOKUP(D18,'FERC Code upd'!A:B,2,0)","v":"3781"},"101-3781",null,null,"1985-12-31","1997 & Prior",null,5826,"P"," 15  00",0,5826,"1993-12-31",5826,0,5826,null,null,0,"3781"]
["000053","002","CITY GATE","3790",{"$f":"VLOOKUP(D19,'FERC Code upd'!A:B,2,0)","v":"379"},"101-379","1010-3790","1080-3790","1989-12-31","1997 & Prior",null,2646.02,"P"," 20  00",0,2646.02,"1993-12-31",2646.02,0,2646.02,"m",null,0,"379"]
["000054","000","CITY GATE - IRB","3791",{"$f":"VLOOKUP(D20,'FERC Code upd'!A:B,2,0)","v":"3791"},"101-3791",null,null,"1986-12-31","1997 & Prior",null,165496,"P"," 15  00",0,165496,"1993-12-31",165496,0,165496,null,null,0,"3791"]
["000099","004","METERS - IRB","3811",{"$f":"VLOOKUP(D21,'FERC Code upd'!A:B,2,0)","v":"3811"},"101-3811",null,null,"1986-12-31","1997 & Prior",null,17176.28,"P"," 15  00",0,17176.28,"1993-12-31",17176.28,0,17176.28,null,null,0,"3811"]
["000112","002","METER INSTALLATION","3820",{"$f":"VLOOKUP(D22,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382","1010-3820","1080-3920","1987-09-30","1997 & Prior",null,2327.02,"P"," 20  00",0,2327.02,"1993-12-31",2327.02,0,2327.02,"m",null,0,"382"]
["000113","000","METER INSTALLATION","3820",{"$f":"VLOOKUP(D23,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382",null,null,"1987-12-31","1997 & Prior",null,5053,"P"," 20  00",0,5053,"1993-12-31",5051.8999999999996,0,5051.8999999999996,"m",null,1.1000000000003638,"382"]
["000115","000","METER INSTALLATION","3820",{"$f":"VLOOKUP(D24,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382",null,null,"1988-06-30","1997 & Prior",null,6446,"P"," 20  00",0,6446,"1993-12-31",6446,0,6446,"m",null,0,"382"]
["000116","000","METER INSTALLATION","3820",{"$f":"VLOOKUP(D25,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382",null,null,"1988-09-30","1997 & Prior",null,3628,"P"," 20  00",0,3628,"1993-12-31",3628,0,3628,"m",null,0,"382"]
["000117","000","METER INSTALLATION","3820",{"$f":"VLOOKUP(D26,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382",null,null,"1988-12-31","1997 & Prior",null,3008,"P"," 20  00",0,3008,"1993-12-31",3008,0,3008,"m",null,0,"382"]
["000119","000","METER INSTALLATION","3820",{"$f":"VLOOKUP(D27,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382",null,null,"1989-06-30","1997 & Prior",null,14812,"P"," 20  00",0,14812,"1993-12-31",14812,0,14812,"m",null,0,"382"]
["000120","000","METER INSTALLATION","3820",{"$f":"VLOOKUP(D28,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382",null,null,"1989-09-30","1997 & Prior",null,16735,"P"," 20  00",0,16735,"1993-12-31",16735,0,16735,"m",null,0,"382"]
["000121","000","METER INSTALLATION","3820",{"$f":"VLOOKUP(D29,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382",null,null,"1989-12-31","1997 & Prior",null,5200,"P"," 20  00",0,5200,"1993-12-31",5200,0,5200,"m",null,0,"382"]
["000122","000","METER INSTALL - IRB","3821",{"$f":"VLOOKUP(D30,'FERC Code upd'!A:B,2,0)","v":"3821"},"101-3821",null,null,"1985-12-31","1997 & Prior",null,4469,"P"," 15  00",0,4469,"1993-12-31",4469,0,4469,null,null,0,"3821"]
["000123","000","METER INSTALL - IRB","3821",{"$f":"VLOOKUP(D31,'FERC Code upd'!A:B,2,0)","v":"3821"},"101-3821",null,null,"1986-12-31","1997 & Prior",null,21920,"P"," 15  00",0,21920,"1993-12-31",21920,0,21920,null,null,0,"3821"]
["000127","000","REGULATORS","3830",{"$f":"VLOOKUP(D32,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1980-12-31","1997 & Prior",null,8574,"P"," 33  04",0,8574,"1993-12-31",8574,0,8574,"s",null,0,"383"]
["000131","002","REGULATORS","3830",{"$f":"VLOOKUP(D33,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1984-12-31","1997 & Prior",null,12329.55,"P"," 15  00",0,11781.92,"1993-12-31",11781.92,0,11781.92,"r",null,547.6299999999992,"383"]
["000132","000","REGULATORS","3830",{"$f":"VLOOKUP(D34,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1985-12-31","1997 & Prior",null,21494,"P"," 15  00",0,20339,"1993-12-31",20339,0,20339,"r",null,1155,"383"]
["000133","000","REGULATORS","3830",{"$f":"VLOOKUP(D35,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1986-12-31","1997 & Prior",null,4389,"P"," 15  00",0,4389,"1993-12-31",4388.5200000000004,0,4388.5200000000004,null,null,0.47999999999956344,"383"]
["000134","000","REGULATORS","3830",{"$f":"VLOOKUP(D36,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1987-06-30","1997 & Prior",null,11057,"P"," 20  00",0,11057,"1993-12-31",11057,0,11057,"m",null,0,"383"]
["000135","000","REGULATORS","3830",{"$f":"VLOOKUP(D37,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1987-09-30","1997 & Prior",null,4046,"P"," 20  00",0,4046,"1993-12-31",4046,0,4046,"m",null,0,"383"]
["000136","000","REGULATORS","3830",{"$f":"VLOOKUP(D38,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1987-12-31","1997 & Prior",null,2013,"P"," 20  00",0,2013,"1993-12-31",2013,0,2013,"m",null,0,"383"]
["000137","000","REGULATORS","3830",{"$f":"VLOOKUP(D39,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1988-03-31","1997 & Prior",null,11808,"P"," 20  00",0,11808,"1993-12-31",11808,0,11808,"m",null,0,"383"]
["000138","000","REGULATORS","3830",{"$f":"VLOOKUP(D40,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1988-06-30","1997 & Prior",null,20790,"P"," 20  00",0,20790,"1993-12-31",20790,0,20790,"m",null,0,"383"]
["000139","000","REGULATORS","3830",{"$f":"VLOOKUP(D41,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1988-09-30","1997 & Prior",null,35506,"P"," 20  00",0,35506,"1993-12-31",35506,0,35506,"m",null,0,"383"]
["000140","000","REGULATORS","3830",{"$f":"VLOOKUP(D42,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1988-12-31","1997 & Prior",null,5353,"P"," 20  00",0,5353,"1993-12-31",5353,0,5353,"m",null,0,"383"]
["000141","000","REGULATORS","3830",{"$f":"VLOOKUP(D43,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1989-03-31","1997 & Prior",null,5207,"P"," 20  00",0,5207,"1993-12-31",5207,0,5207,"m",null,0,"383"]
["000142","000","REGULATORS","3830",{"$f":"VLOOKUP(D44,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1989-06-30","1997 & Prior",null,11684,"P"," 20  00",0,11684,"1993-12-31",11684,0,11684,"m",null,0,"383"]
["000143","000","REGULATORS","3830",{"$f":"VLOOKUP(D45,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1989-09-30","1997 & Prior",null,17619,"P"," 20  00",0,17619,"1993-12-31",17619,0,17619,"m",null,0,"383"]
["000144","000","REGULATORS","3830",{"$f":"VLOOKUP(D46,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1989-12-31","1997 & Prior",null,10415,"P"," 20  00",0,10415,"1993-12-31",10415,0,10415,"m",null,0,"383"]
["000145","000","REGULATORS - IRB","3831",{"$f":"VLOOKUP(D47,'FERC Code upd'!A:B,2,0)","v":"3831"},"101-3831",null,null,"1985-12-31","1997 & Prior",null,2032,"P"," 15  00",0,2032,"1993-12-31",1965.14,0,1965.14,null,null,66.8599999999999,"3831"]
["000146","000","REGULATORS - IRB","3831",{"$f":"VLOOKUP(D48,'FERC Code upd'!A:B,2,0)","v":"3831"},"101-3831",null,null,"1986-12-31","1997 & Prior",null,9964,"P"," 15  00",0,9964,"1993-12-31",9630.2099999999991,0,9630.2099999999991,null,null,333.79000000000087,"3831"]
["000148","000","IND. M&R STATION","3850",{"$f":"VLOOKUP(D49,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385",null,null,"1984-12-31","1997 & Prior",null,1070,"P"," 15  00",0,1010,"1993-12-31",1010,0,1010,"r",null,60,"385"]
["000149","000","IND. M&R STATION","3850",{"$f":"VLOOKUP(D50,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385",null,null,"1987-06-30","1997 & Prior",null,2,"P"," 20  00",0,2,"1993-12-31",2,0,2,"m",null,0,"385"]
["000150","002","IND. M&R STATION","3850",{"$f":"VLOOKUP(D51,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385",null,null,"1988-03-31","1997 & Prior",null,1022,"P"," 20  00",0,1022,"1993-12-31",1022,0,1022,"m",null,0,"385"]
["000151","004","IND. M&R STATION","3850",{"$f":"VLOOKUP(D52,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385",null,null,"1988-06-30","1997 & Prior",null,6479.75,"P"," 20  00",0,6479.75,"1993-12-31",6479.75,0,6479.75,"m",null,0,"385"]
["000153","008","IND. M&R STATION","3850",{"$f":"VLOOKUP(D53,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385",null,null,"1988-12-31","1997 & Prior",null,93154.92,"P"," 20  00",0,93154.92,"1993-12-31",93154.92,0,93154.92,"m",null,0,"385"]
["000154","002","IND. M&R STATION","3850",{"$f":"VLOOKUP(D54,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385",null,null,"1989-03-31","1997 & Prior",null,23995,"P"," 20  00",0,23995,"1993-12-31",23995,0,23995,"m",null,0,"385"]
["000155","000","IND. M&R STATION","3850",{"$f":"VLOOKUP(D55,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385",null,null,"1989-06-30","1997 & Prior",null,18167,"P"," 20  00",0,18167,"1993-12-31",18167,0,18167,"m",null,0,"385"]
["000156","000","IND. M&R STATION","3850",{"$f":"VLOOKUP(D56,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385",null,null,"1989-09-30","1997 & Prior",null,35791,"P"," 20  00",0,35791,"1993-12-31",35791,0,35791,"m",null,0,"385"]
["000158","000","IND. M&R - IRB","3851",{"$f":"VLOOKUP(D57,'FERC Code upd'!A:B,2,0)","v":"3851"},"101-3851",null,null,"1986-12-31","1997 & Prior",null,24441,"P"," 15  00",0,24441,"1993-12-31",24441,0,24441,null,null,0,"3851"]
["000160","002","OTHER EQUIPMENT","3870",{"$f":"VLOOKUP(D58,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387","1010-3870","1080-3870","1986-12-31","1997 & Prior",null,8427.7999999999993,"P"," 15  00",0,8427.7999999999993,null,8427.7999999999993,0,8427.7999999999993,null,null,0,"387"]
["000161","000","OTHER EQUIPMENT","3870",{"$f":"VLOOKUP(D59,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1987-06-30","1997 & Prior",null,10408,"P"," 20  00",0,10408,"1993-12-31",10408,0,10408,"m",null,0,"387"]
["000162","000","OTHER EQUIPMENT","3870",{"$f":"VLOOKUP(D60,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1987-09-30","1997 & Prior",null,350,"P"," 20  00",0,350,"1993-12-31",350,0,350,"m",null,0,"387"]
["000163","000","OTHER EQUIPMENT","3870",{"$f":"VLOOKUP(D61,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1987-12-31","1997 & Prior",null,158,"P"," 20  00",0,158,"1993-12-31",157.88,0,157.88,"m",null,0.12000000000000455,"387"]
["000164","002","OTHER EQUIPMENT","3870",{"$f":"VLOOKUP(D62,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1988-03-31","1997 & Prior",null,184,"P"," 20  00",0,184,"1993-12-31",184,0,184,"m",null,0,"387"]
["000165","000","OTHER EQUIPMENT","3870",{"$f":"VLOOKUP(D63,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1988-12-31","1997 & Prior",null,27789,"P"," 20  00",0,27789,"1993-12-31",27789,0,27789,"m",null,0,"387"]
["000166","002","OTHER EQUIPMENT","3870",{"$f":"VLOOKUP(D64,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1989-03-31","1997 & Prior",null,1830,"P"," 20  00",0,1830,"1993-12-31",1830,0,1830,"m",null,0,"387"]
["000201","002","POWER OPERATED EQUIPMENT","3960",{"$f":"VLOOKUP(D65,'FERC Code upd'!A:B,2,0)","v":"396"},"101-396",null,null,"1986-12-31","1997 & Prior",null,4062,"P"," 05  00",0,4062,"1990-12-31",4062,0,4062,null,null,0,"396"]
["000207","000","MISC EQUIPMENT","3980",{"$f":"VLOOKUP(D66,'FERC Code upd'!A:B,2,0)","v":"398"},"101-398",null,null,"1981-12-31","1997 & Prior",null,405,"P"," 05  00",0,405,"1989-12-31",405,0,405,null,null,0,"398"]
["000208","000","MISC. EQUIPMENT","3980",{"$f":"VLOOKUP(D67,'FERC Code upd'!A:B,2,0)","v":"398"},"101-398",null,null,"1985-12-31","1997 & Prior",null,1063,"P"," 05  00",0,1006,"1989-12-31",1005,0,1005,"r",null,58,"398"]
["000209","000","MISC. EQUIPMENT","3980",{"$f":"VLOOKUP(D68,'FERC Code upd'!A:B,2,0)","v":"398"},"101-398",null,null,"1986-12-31","1997 & Prior",null,519,"P"," 05  00",0,519,"1990-12-31",519,0,519,null,null,0,"398"]
["000238","000","M&R STATION","3780",{"$f":"VLOOKUP(D69,'FERC Code upd'!A:B,2,0)","v":"378"},"101-378",null,null,"1990-03-31","1997 & Prior",null,6368.47,"P"," 20  00",0,6368.47,"1993-12-31",6368.47,0,6368.47,"m",null,0,"378"]
["000239","000","CITY GATE",{"$f":"IF(X70=\"\",\"\",IF(LEN(X70)=3,X70&\"0\",X70))","v":"3790"},{"$f":"VLOOKUP(D70,'FERC Code upd'!A:B,2,0)","v":"379"},"101-379",null,null,"1990-09-30","1997 & Prior",null,3083.8,"P"," 20  00",0,3083.8,"1993-12-31",3083.8,0,3083.8,"m",null,0,"379"]
["000248","000","METER INSTALLATION","3820",{"$f":"VLOOKUP(D71,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382",null,null,"1990-06-30","1997 & Prior",null,7073.15,"P"," 20  00",0,7073.15,"1993-12-31",7073.15,0,7073.15,"m",null,{"$f":"L71-O71-T71","v":0},"382"]
["000249","000","METER INSTALLATION","3820",{"$f":"VLOOKUP(D72,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382",null,null,"1990-09-30","1997 & Prior",null,13376.49,"P"," 20  00",0,13376.49,"1993-12-31",13376.49,0,13376.49,"m",null,0,"382"]
["000250","000","METER INSTALLATION","3820",{"$f":"VLOOKUP(D73,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382",null,null,"1990-12-31","1997 & Prior",null,8399.36,"P"," 20  00",0,8399.36,"1993-12-31",8399.36,0,8399.36,"m",null,0,"382"]
["000251","000","REGULATORS","3830",{"$f":"VLOOKUP(D74,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1990-03-31","1997 & Prior",null,9451.0400000000009,"P"," 20  00",0,9451.0400000000009,"1993-12-31",9451.0400000000009,0,9451.0400000000009,"m",null,0,"383"]
["000252","000","REGULATORS","3830",{"$f":"VLOOKUP(D75,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1990-06-30","1997 & Prior",null,2991.85,"P"," 20  00",0,2991.85,"1993-12-31",2991.85,0,2991.85,"m",null,0,"383"]
["000253","000","REGULATORS","3830",{"$f":"VLOOKUP(D76,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1990-12-31","1997 & Prior",null,5473.86,"P"," 20  00",0,5473.86,"1993-12-31",5473.86,0,5473.86,"m",null,0,"383"]
["000254","002","IND. M&R STATION","3850",{"$f":"VLOOKUP(D77,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385",null,null,"1990-03-31","1997 & Prior",null,6410.36,"P"," 20  00",0,6410.36,"1993-12-31",6410.36,0,6410.36,"m",null,0,"385"]
["000255","000","IND. M&R STATION","3850",{"$f":"VLOOKUP(D78,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385",null,null,"1990-06-30","1997 & Prior",null,31391.35,"P"," 20  00",0,31391.35,"1993-12-31",31391.35,0,31391.35,"m",null,0,"385"]
["000256","002","IND. M&R STATION","3850",{"$f":"VLOOKUP(D79,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385",null,null,"1990-09-30","1997 & Prior",null,711.26,"P"," 20  00",0,711.26,"1993-12-31",711.26,0,711.26,"m",null,0,"385"]
["000257","000","IND. M&R STATION","3850",{"$f":"VLOOKUP(D80,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385",null,null,"1990-12-31","1997 & Prior",null,17757.349999999999,"P"," 20  00",0,17757.349999999999,"1993-12-31",17757.349999999999,0,17757.349999999999,"m",null,0,"385"]
["000258","000","OTHER EQUIPMENT","3870",{"$f":"VLOOKUP(D81,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1990-09-30","1997 & Prior",null,10337.65,"P"," 20  00",0,10337.65,"1993-12-31",10337.65,0,10337.65,"m",null,0,"387"]
["000259","000","OTHER EQUIPMENT","3870",{"$f":"VLOOKUP(D82,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1990-12-31","1997 & Prior",null,10157.700000000001,"P"," 20  00",0,10157.700000000001,"1993-12-31",10157.700000000001,0,10157.700000000001,"m",null,0,"387"]
["000272","000","MISC. EQUIPMENT","3980",{"$f":"VLOOKUP(D83,'FERC Code upd'!A:B,2,0)","v":"398"},"101-398",null,null,"1990-09-30","1997 & Prior",null,922,"P"," 07  00",0,922,"1993-12-31",922,0,922,"m",null,0,"398"]
["000273","000","REGULATORS","3830",{"$f":"VLOOKUP(D84,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1990-09-30","1997 & Prior",null,2121.14,"P"," 20  00",0,2121.14,"1993-12-31",2121.14,0,2121.14,"m",null,0,"383"]
["000302","000","STRUCTURES & IMP","3750",{"$f":"VLOOKUP(D85,'FERC Code upd'!A:B,2,0)","v":"375"},"101-375",null,null,"1991-12-31","1997 & Prior",null,151042.23000000001,"R"," 31  06",0,151042.23000000001,"1993-12-31",120075.54,4795.59,124871.13,null,null,26171.100000000006,"375"]
["000303","014","MAINS","3760",{"$f":"VLOOKUP(D86,'FERC Code upd'!A:B,2,0)","v":"3760"},"101-376",null,null,"1991-12-31","1997 & Prior",null,397080.11,"P"," 20  00",0,397080.11,"1993-12-31",397080.11,0,397080.11,null,null,0,"376"]
["000304","002","M&R STATION","3780",{"$f":"VLOOKUP(D87,'FERC Code upd'!A:B,2,0)","v":"378"},"101-378",null,null,"1991-12-31","1997 & Prior",null,65466.41,"P"," 20  00",0,65466.41,"1993-12-31",65466.41,0,65466.41,null,null,0,"378"]
["000308","000","REGULATORS","3830",{"$f":"VLOOKUP(D88,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1991-12-31","1997 & Prior",null,38509.629999999997,"P"," 20  00",0,38509.629999999997,"1993-12-31",38509.629999999997,0,38509.629999999997,null,null,0,"383"]
["000309","004","IND M&R STATION","3850",{"$f":"VLOOKUP(D89,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385",null,null,"1991-12-31","1997 & Prior",null,38195.43,"P"," 20  00",0,38195.43,"1993-12-31",38195.43,0,38195.43,null,null,0,"385"]
["000311","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D90,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1991-12-31","1997 & Prior",null,2206.91,"P"," 20  00",0,2206.91,"1993-12-31",2206.91,0,2206.91,null,null,0,"387"]
["000312","002","OTHER EQUIP","3870",{"$f":"VLOOKUP(D91,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1991-12-31","1997 & Prior",null,0.24,"P"," 20  00",0,0.24,"1993-12-31",0.24,0,0.24,null,null,0,"387"]
["000313","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D92,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1991-12-31","1997 & Prior",null,2657.81,"P"," 20  00",0,2657.81,"1993-12-31",2657.81,0,2657.81,null,null,0,"387"]
["000314","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D93,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1991-12-31","1997 & Prior",null,9540,"P"," 20  00",0,9540,"1993-12-31",9540,0,9540,null,null,0,"387"]
["000315","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D94,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1991-12-31","1997 & Prior",null,3024.51,"P"," 20  00",0,3024.51,"1993-12-31",3024.51,0,3024.51,null,null,0,"387"]
["000316","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D95,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1991-12-31","1997 & Prior",null,666.45,"P"," 20  00",0,666.45,"1993-12-31",666.45,0,666.45,null,null,0,"387"]
["000317","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D96,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1991-12-31","1997 & Prior",null,666.44,"P"," 20  00",0,666.44,"1993-12-31",666.44,0,666.44,null,null,0,"387"]
["000318","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D97,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1991-12-31","1997 & Prior",null,627,"P"," 20  00",0,627,"1993-12-31",627,0,627,null,null,0,"387"]
["000319","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D98,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1991-12-31","1997 & Prior",null,1216.1099999999999,"P"," 20  00",0,1216.1099999999999,"1993-12-31",1216.1099999999999,0,1216.1099999999999,null,null,0,"387"]
["000320","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D99,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1991-12-31","1997 & Prior",null,966.43,"P"," 20  00",0,966.43,"1993-12-31",966.43,0,966.43,null,null,0,"387"]
["000321","002","OTHER EQUIP","3870",{"$f":"VLOOKUP(D100,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1991-12-31","1997 & Prior",null,0.65,"P"," 20  00",0,0.65,"1993-12-31",0.65,0,0.65,null,null,0,"387"]
["000336","002","COMMUNICATION EQUIP","3970",{"$f":"VLOOKUP(D101,'FERC Code upd'!A:B,2,0)","v":"397"},"101-397",null,null,"1991-12-31","1997 & Prior",null,1041.19,"P"," 07  00",0,1041.19,"1993-12-31",1041.19,0,1041.19,null,null,0,"397"]
["000337","000","STRUCTURES & IMP","3750",{"$f":"VLOOKUP(D102,'FERC Code upd'!A:B,2,0)","v":"375"},"101-375",null,null,"1979-12-31","1997 & Prior",null,18327,"R"," 33  04",0,18327,"1993-12-31",18327,0,18327,null,null,0,"375"]
["000417","000","STRUCTURES & IMP","3750",{"$f":"VLOOKUP(D103,'FERC Code upd'!A:B,2,0)","v":"375"},"101-375",null,null,"1992-05-31","1997 & Prior",null,532.5,"R"," 31  06",0,532.5,"1993-12-31",416.31,16.91,433.22,null,null,99.279999999999973,"375"]
["000418","000","STURCTURES & IMP","3750",{"$f":"VLOOKUP(D104,'FERC Code upd'!A:B,2,0)","v":"375"},"101-375",null,null,"1992-02-28","1997 & Prior",null,9812,"R"," 31  06",0,9812,"1993-12-31",7748.4,311.43,8059.83,null,null,1752.17,"375"]
["000419","000","MAINS","3760",{"$f":"VLOOKUP(D105,'FERC Code upd'!A:B,2,0)","v":"3760"},"101-376",null,null,"1992-12-31","1997 & Prior",null,212457.52,"P"," 20  00",0,212457.52,"1993-12-31",212457.52,0,212457.52,null,null,0,"376"]
["000420","000","M&R STATION GEN","3780",{"$f":"VLOOKUP(D106,'FERC Code upd'!A:B,2,0)","v":"378"},"101-378",null,null,"1992-12-31","1997 & Prior",null,35366.75,"P"," 20  00",0,35366.75,"1993-12-31",35366.75,0,35366.75,null,null,0,"378"]
["000421","002","M&R STATION CITY","3790",{"$f":"VLOOKUP(D107,'FERC Code upd'!A:B,2,0)","v":"379"},"101-379",null,null,"1992-12-31","1997 & Prior",null,47576.61,"P"," 20  00",0,47576.61,"1993-12-31",47576.61,0,47576.61,null,null,0,"379"]
["000422","012","SERVICES","3800",{"$f":"VLOOKUP(D108,'FERC Code upd'!A:B,2,0)","v":"3800"},"101-380",null,null,"1992-12-31","1997 & Prior",null,111563.21,"P"," 20  00",0,111563.21,"1993-12-31",111563.21,0,111563.21,null,null,0,"380"]
["000423","012","METERS","3810",{"$f":"VLOOKUP(D109,'FERC Code upd'!A:B,2,0)","v":"381"},"101-381",null,null,"1992-12-31","1997 & Prior",null,16139.65,"P"," 20  00",0,16139.65,"1993-12-31",16139.65,0,16139.65,null,null,0,"381"]
["000424","008","METER INSTALLS","3820",{"$f":"VLOOKUP(D110,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382",null,null,"1992-12-31","1997 & Prior",null,42044.97,"P"," 20  00",0,42044.97,"1993-12-31",42044.97,0,42044.97,null,null,0,"382"]
["000425","000","REGULATORS","3830",{"$f":"VLOOKUP(D111,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1992-12-31","1997 & Prior",null,12399.76,"P"," 20  00",0,12399.76,"1993-12-31",12399.76,0,12399.76,null,null,0,"383"]
["000426","002","IND M&R STATION","3850",{"$f":"VLOOKUP(D112,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385",null,null,"1992-12-31","1997 & Prior",null,35783.08,"P"," 20  00",0,35783.08,"1993-12-31",35783.08,0,35783.08,null,null,0,"385"]
["000427","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D113,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1992-12-31","1997 & Prior",null,694.54,"P"," 20  00",0,694.54,"1993-12-31",694.54,0,694.54,null,null,0,"387"]
["000428","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D114,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1992-12-31","1997 & Prior",null,515.16,"P"," 20  00",0,515.16,"1993-12-31",515.16,0,515.16,null,null,0,"387"]
["000429","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D115,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1992-12-31","1997 & Prior",null,2016.64,"P"," 20  00",0,2016.64,"1993-12-31",2016.64,0,2016.64,null,null,0,"387"]
["000430","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D116,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1992-12-31","1997 & Prior",null,577.70000000000005,"P"," 20  00",0,577.70000000000005,"1993-12-31",577.70000000000005,0,577.70000000000005,null,null,0,"387"]
["000431","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D117,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1992-12-31","1997 & Prior",null,1614.11,"P"," 20  00",0,1614.11,"1993-12-31",1614.11,0,1614.11,null,null,0,"387"]
["000432","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D118,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1992-12-31","1997 & Prior",null,2464.5300000000002,"P"," 20  00",0,2464.5300000000002,"1993-12-31",2464.5300000000002,0,2464.5300000000002,null,null,0,"387"]
["000433","000","OTHER EUQIP","3870",{"$f":"VLOOKUP(D119,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1992-12-31","1997 & Prior",null,1251.8599999999999,"P"," 20  00",0,1251.8599999999999,"1993-12-31",1251.8599999999999,0,1251.8599999999999,null,null,0,"387"]
["000434","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D120,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1992-12-31","1997 & Prior",null,226.65,"P"," 20  00",0,226.65,"1993-12-31",226.65,0,226.65,null,null,0,"387"]
["000450","000","TRAILER","3920",{"$f":"VLOOKUP(D121,'FERC Code upd'!A:B,2,0)","v":"3920"},"101-392",null,null,"1992-12-31","1997 & Prior",null,1400,"P"," 05  00",0,1400,"1993-12-31",1400,0,1400,null,null,0,"392"]
["000451","000","EMERG TRAILRT","3920",{"$f":"VLOOKUP(D122,'FERC Code upd'!A:B,2,0)","v":"3920"},"101-392",null,null,"1992-12-31","1997 & Prior",null,5995,"P"," 05  00",0,5995,"1993-12-31",5995,0,5995,null,null,0,"392"]
["000452","000","TOOL & EQUIP","3940",{"$f":"VLOOKUP(D123,'FERC Code upd'!A:B,2,0)","v":"394"},"101-394",null,null,"1992-12-31","1997 & Prior",null,907.08,"P"," 07  00",0,907.08,"1993-12-31",907.08,0,907.08,null,null,0,"394"]
["000453","000","TOOL & EQUIP","3940",{"$f":"VLOOKUP(D124,'FERC Code upd'!A:B,2,0)","v":"394"},"101-394",null,null,"1992-12-31","1997 & Prior",null,1036.67,"P"," 07  00",0,1036.67,"1993-12-31",1036.67,0,1036.67,null,null,0,"394"]
["000454","000","TOOLS & EQUIP","3940",{"$f":"VLOOKUP(D125,'FERC Code upd'!A:B,2,0)","v":"394"},"101-394",null,null,"1992-12-31","1997 & Prior",null,808.89,"P"," 07  00",0,808.89,"1993-12-31",808.89,0,808.89,null,null,0,"394"]
["000570","000","OTHER EQUIPMENT","3870",{"$f":"VLOOKUP(D146,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1993-12-31","1997 & Prior",null,693.35,"P"," 20  00",0,693.35,"1993-12-31",693.35,0,693.35,null,null,0,"387"]
["000597","000","TOOLS & EQUIP","3940",{"$f":"VLOOKUP(D157,'FERC Code upd'!A:B,2,0)","v":"394"},"101-394",null,null,"1993-12-31","1997 & Prior",null,11395,"P"," 07  00",0,11395,"1993-12-31",11395,0,11395,null,null,0,"394"]
["000692","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D181,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1994-12-31","1997 & Prior",null,651.92999999999995,"P"," 20  00",0,651.92999999999995,null,651.92999999999995,0,651.92999999999995,null,null,0,"387"]
["000785","012","METER INSTALL","3820",{"$f":"VLOOKUP(D209,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382",null,null,"1982-12-31","1997 & Prior",null,9644.8700000000008,"P"," 15  00",0,9644.8700000000008,"1993-12-31",9536.2900000000009,0,9536.2900000000009,null,null,108.57999999999993,"382"]
["000823","000","OTHER EQUIPMENT","3870",{"$f":"VLOOKUP(D242,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1995-12-31","1997 & Prior",null,807.27,"P"," 20  00",0,807.27,null,807.27,0,807.27,null,null,0,"387"]
["000896","000","POWER OPER","3960",{"$f":"VLOOKUP(D265,'FERC Code upd'!A:B,2,0)","v":"396"},"101-396",null,null,"1996-12-31","1997 & Prior",null,57189.3,"P"," 07  00",0,57189.3,null,57189.3,0,57189.3,null,null,0,"396"]
["000983","000","M & R STATION-CITY GATE","3790",{"$f":"VLOOKUP(D303,'FERC Code upd'!A:B,2,0)","v":"379"},"101-379",null,null,"1999-12-31","1999",null,-27873.5,"P"," 20  00",0,-27873.5,null,-24300.67,-1242.5999999999999,-25543.27,"m",null,-2330.2299999999996,"379"]
["000998","000","REGULATORS","3830",{"$f":"VLOOKUP(D317,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1999-12-31","1999",null,11004.03,"P"," 20  00",0,11004.03,null,9593.5499999999993,490.56,10084.11,"m",null,919.92000000000007,"383"]
["001058","000","LAND AND LAND RIGHTS","3740",{"$f":"VLOOKUP(D353,'FERC Code upd'!A:B,2,0)","v":"3740"},"101-374",null,null,"2001-03-31","2001",null,1036,"R"," 39  00",0,1036,null,419.46,26.56,446.02,null,null,589.98,"374"]
["001075","000","SERVICES","3800",{"$f":"VLOOKUP(D370,'FERC Code upd'!A:B,2,0)","v":"3800"},"101-380",null,null,"2001-12-31","2001",null,220385.54,"P"," 20  00",66115.66,154269.88,null,120741.71,6877.57,127619.28,"smr",null,26650.600000000006,"380"]
["001109","000","POWER OPERATED EQUIP","3960",{"$f":"VLOOKUP(D384,'FERC Code upd'!A:B,2,0)","v":"396"},"101-396",null,null,"2001-12-31","2001",null,854.36,"P"," 07  00",256.31,598.04999999999995,null,598.04999999999995,0,598.04999999999995,"smr",null,0,"396"]
["001131","000","METER INSTALLATIONS","3820",{"$f":"VLOOKUP(D405,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382",null,null,"2002-06-30","2002",null,39532.65,"P"," 20  00",11859.8,27672.85,null,21034.97,1234.96,22269.93,"smr",null,5402.9200000000019,"382"]
["001182","012","METERS","3810",{"$f":"VLOOKUP(D436,'FERC Code upd'!A:B,2,0)","v":"381"},"101-381",null,null,"2003-12-31","2003",null,112718.95,"P"," 20  00",56359.48,56359.47,null,40015.31,2514.4899999999998,42529.8,"sr",null,13829.669999999991,"381"]
["001226","000","M&R EQUIP-INDUSTRIAL","3850",{"$f":"VLOOKUP(D470,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385",null,null,"2004-06-30","2004",null,8314.34,"P"," 20  00",4157.17,4157.17,null,2788.95,185.52,2974.47,"smr",null,1182.7000000000003,"385"]
["001258","000","Mains - IRB","3761",{"$f":"VLOOKUP(D488,'FERC Code upd'!A:B,2,0)","v":"3761"},"101-3761","101-3761","108-3761","2005-12-31","2005","Tri-County",59174.71,"P"," 15  00",0,59174.71,null,45634.66,3494.21,49128.87,"sm",null,10045.839999999997,"3761"]
["001293","000","Meter Install","3820",{"$f":"VLOOKUP(D528,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382","101-382","101-382","2005-06-30","2005","Tri-County",20164.5,"P"," 15  00",0,20164.5,null,16145.91,1190.69,17336.599999999999,"sm",null,2827.9000000000015,"382"]
["001298","000","Meter Install","3820",{"$f":"VLOOKUP(D533,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382","101-382","108-382","2005-09-30","2005","Citrus County",3275.31,"P"," 15  00",0,3275.31,null,2574.2199999999998,193.41,2767.63,"sm",null,507.67999999999984,"382"]
["001354","000","Meter Install","3820",{"$f":"VLOOKUP(D580,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382","101-382","108-382","2006-06-30","2006","Citrus County",61062.85,"P"," 15  00",0,61062.85,"2006-09-30",45472.04,3563.61,49035.65,"sm",null,12027.199999999997,"382"]
["001376","000","Structures and Improvement","3750",{"$f":"VLOOKUP(D598,'FERC Code upd'!A:B,2,0)","v":"375"},"101-375","101-375","108-375","2006-11-30","2006","Tri-County",1700,"P"," 25  00",0,1700,null,688.5,68,756.5,"m",null,943.5,"375"]
["001415","000","Meters","3810",{"$f":"VLOOKUP(D632,'FERC Code upd'!A:B,2,0)","v":"381"},"101-381","101-381","101-381","2007-03-31","2007","Tri-County",113375.51,"P"," 15  00",0,113375.51,null,76554.61,6694.71,83249.320000000007,"s",null,30126.189999999988,"381"]
["001442","000","Meter Install","3820",{"$f":"VLOOKUP(D659,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382","101-382","108-382","2007-12-31","2007","Citrus County",1101.5,"P"," 15  00",0,1101.5,null,743.76,65.040000000000006,808.8,"s",null,292.70000000000005,"382"]
["001473","000","Services - PL","3801",{"$f":"VLOOKUP(D684,'FERC Code upd'!A:B,2,0)","v":"3801"},"101-3801","101-3801","108-3801","2007-09-30","2007","Citrus  County",41137.4,"P"," 15  00",0,41137.4,null,27777.22,2429.12,30206.34,"s",null,10931.060000000001,"3801"]
["001489","000","M&R Station - General","3780",{"$f":"VLOOKUP(D699,'FERC Code upd'!A:B,2,0)","v":"378"},"101-378","101-378","108-378","2008-03-31","2008","Tri-County",5798.53,"P"," 15  00",0,5798.53,null,3701.35,342.4,4043.75,"sm",null,1754.7799999999997,"378"]
["001518","000","Other Equipment","3971",{"$f":"VLOOKUP(D726,'FERC Code upd'!A:B,2,0)","v":"397"},"101-3971","101-3971","101-3971","2008-02-28","2008","CF20",56768.87,"P"," 07  00",28384.44,28384.43,null,28384.43,0,28384.43,"smr",null,0,"3971"]
["001545","000","Other Equipment","3971",{"$f":"VLOOKUP(D751,'FERC Code upd'!A:B,2,0)","v":"397"},"101-3971","101-3971","101-3971","2008-06-30","2008","Citrus County",1142.92,"P"," 07  00",571.46,571.46,null,571.46,0,571.46,"smr",null,0,"3971"]
["001561","002","M&R Stations","3790",{"$f":"VLOOKUP(D761,'FERC Code upd'!A:B,2,0)","v":"379"},"101-379","101-379","108-379","2008-12-31","2008","Tri-County",10674.47,"P"," 15  00",5337.24,5337.23,"2008-12-31",3158.71,311.22000000000003,3469.93,"smr",null,1867.2999999999997,"379"]
["001608","000","Mains-CF491 Educational Path","3761",{"$f":"VLOOKUP(D807,'FERC Code upd'!A:B,2,0)","v":"3761"},"101-3761","101-3761","108-3761","2009-02-28","2009","CF20",1500,"P"," 15  00",750,750,null,434.46,44.29,478.75,"smr",null,271.25,"3761"]
["001623","000","Mains-China Wok (2)","3761",{"$f":"VLOOKUP(D822,'FERC Code upd'!A:B,2,0)","v":"3761"},"101-3761","101-3761","108-3761","2009-06-30","2009","CF10",517.5,"P"," 15  00",258.75,258.75,null,146.07,15.28,161.35,"smr",null,97.4,"3761"]
["001660","000","Mains-R/W of US27 to Oakley Trans","3762",{"$f":"VLOOKUP(D859,'FERC Code upd'!A:B,2,0)","v":"3762"},"101-3762","101-3762","108-3762","2009-07-31","2009","CF10",96101.22,"P"," 15  00",48050.61,48050.61,null,26415.89,2837.34,29253.23,"smr",null,18797.38,"3762"]
["001671","000","Services 1/2 inch","3801",{"$f":"VLOOKUP(D870,'FERC Code upd'!A:B,2,0)","v":"3801"},"101-3801","101-3801","108-3801","2009-05-31","2009","CF10",12893.99,"P"," 15  00",6447,6446.99,null,3639.42,380.69,4020.11,"smr",null,2426.8799999999997,"3801"]
["001690","000","Services 1 inch","3801",{"$f":"VLOOKUP(D889,'FERC Code upd'!A:B,2,0)","v":"3801"},"101-3801","101-3801","108-3801","2009-01-31","2009","CF10",437.92,"P"," 15  00",218.96,218.96,null,126.84,12.93,139.77000000000001,"smr",null,79.19,"3801"]
["001727","001","Meters 275 and under Blanket","3810",{"$f":"VLOOKUP(D926,'FERC Code upd'!A:B,2,0)","v":"381"},"101-381","101-381","101-381","2009-03-31","2009","CF10",1467.45,"P"," 15  00",733.72,733.73,"2011-03-31",425.04,43.33,468.37,"smr",null,265.36,"381"]
["001751","000","Meter Installations","3820",{"$f":"VLOOKUP(D950,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382","101-382","108-382","2009-03-31","2009","CF10",31196.63,"P"," 15  00",15598.32,15598.31,null,9035.73,921.06,9956.7900000000009,"smr",null,5641.52,"382"]
["001779","000","Regulators 1 inch and over","3830",{"$f":"VLOOKUP(D978,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383","101-383","101-383","2009-08-31","2009","CF10",7551.01,"P"," 15  00",3775.51,3775.5,null,2075.58,222.94,2298.52,"smr",null,1476.98,"383"]
["001816","000","M & R Ind 6 Bright Stars 3M","3850",{"$f":"VLOOKUP(D1015,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385","101-385","108-385","2009-09-30","2009","CF10",1360.24,"P"," 15  00",680.12,680.12,null,373.9,40.159999999999997,414.06,"smr",null,266.06,"385"]
["001831","000","M & R Ind Publix 475 5M",{"$f":"IF(X1030=\"\",\"\",IF(LEN(X1030)=3,X1030&\"0\",X1030))","v":"3850"},{"$f":"VLOOKUP(D1030,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385","101-385","108-385","2009-07-31","2009","CF20",386.89,"P"," 15  00",193.45,193.44,null,106.34,11.42,117.76,"smr",null,75.679999999999993,"385"]
["001846","000","Other Equip- Pipe Squeezers","3870",{"$f":"VLOOKUP(D1045,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387","101-387","108-387","2009-07-31","2009","CF20",2235.54,"P"," 07  00",1117.77,1117.77,null,1117.77,0,1117.77,"smr",null,0,"387"]
["001892","000","Other Equipment","3971",{"$f":"VLOOKUP(D1078,'FERC Code upd'!A:B,2,0)","v":"397"},"101-3971","101-3971","101-3971","2008-12-31","2008","CF20",430.08,"P"," 07  00",215.04,215.04,null,215.04,0,215.04,"smr",null,0,"3971"]
["001911","000","Comm Equip DCUs","3970",{"$f":"VLOOKUP(D1097,'FERC Code upd'!A:B,2,0)","v":"397"},"101-397","101-397","101-397","2009-02-28","2009","CF20",3480.21,"P"," 07  00",1740.11,1740.1,null,1740.1,0,1740.1,"smr",null,0,"397"]
["001931","000","Comm Equip AMR","3971",{"$f":"VLOOKUP(D1117,'FERC Code upd'!A:B,2,0)","v":"397"},"101-3971","101-3971","101-3971","2009-06-30","2009","CF10",469750.49,"P"," 07  00",234875.25,234875.24,null,234875.24,0,234875.24,"smr",null,0,"3971"]
["001964","000","Mains-Replacement W. Trail Xing","3761",{"$f":"VLOOKUP(D1149,'FERC Code upd'!A:B,2,0)","v":"3761"},"101-3761","101-3761","108-3761","2010-02-28","2010","CF10",1054.25,"P"," 15  00",527.13,527.12,null,274.23,31.13,305.36,"smr",null,221.76,"3761"]
["001995","000","MTUs TC AMR","3811",{"$f":"VLOOKUP(D1178,'FERC Code upd'!A:B,2,0)","v":"3811"},"101-3811","101-3811","101-3811","2010-03-31","2010","CF10",1495,"P"," 15  00",747.5,747.5,null,388.87,44.14,433.01,"smr",null,314.49,"3811"]
["002019","000","1/2 inch Serv New-North","3801",{"$f":"VLOOKUP(D1201,'FERC Code upd'!A:B,2,0)","v":"3801"},"101-3801","101-3801","108-3801","2010-05-31","2010","CF20",3814.85,"P"," 15  00",1907.43,1907.42,null,964.13,112.63,1076.76,"smr",null,830.65999999999985,"3801"]
["002057","000","Crop Nutrition 2CTD","3761",{"$f":"VLOOKUP(D1239,'FERC Code upd'!A:B,2,0)","v":"3761"},"101-3761","101-3761","108-3761","2010-08-31","2010","CF10",14169.38,"P"," 15  00",7084.69,7084.69,null,3476.48,418.34,3894.82,"smr",null,3189.8699999999994,"3761"]
["002075","000","1/2 inch Service-New Central","3801",{"$f":"VLOOKUP(D1257,'FERC Code upd'!A:B,2,0)","v":"3801"},"101-3801","101-3801","108-3801","2010-09-30","2010","CF10",6870.78,"P"," 15  00",6870.78,0,null,0,0,0,"mr",null,0,"3801"]
["002111","000","Mains Reinf-FGT Lake Alfred","3762",{"$f":"VLOOKUP(D1293,'FERC Code upd'!A:B,2,0)","v":"3762"},"101-3762","101-3762","108-3762","2010-11-30","2010","CF10",2500,"P"," 15  00",2500,0,null,0,0,0,"mr",null,0,"3762"]
["002124","000","Gordons Food 16M","3850",{"$f":"VLOOKUP(D1306,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385","101-385","108-385","2010-11-30","2010","CF10",6150.29,"P"," 15  00",6150.29,0,null,0,0,0,"mr",null,0,"385"]
["002142","000","1/2 inch Service-New Central","3801",{"$f":"VLOOKUP(D1324,'FERC Code upd'!A:B,2,0)","v":"3801"},"101-3801","101-3801","108-3801","2010-12-31","2010","CF10",1799.1,"P"," 15  00",1799.1,0,null,0,0,0,"mr",null,0,"3801"]
["002185","000","1 INCH SERVICES","3801",{"$f":"VLOOKUP(D1367,'FERC Code upd'!A:B,2,0)","v":"3801"},"1010-3801","1010-3801","1080-3801","2011-07-31","2011","CF10",4916.67,"P"," 20  00",4916.67,0,null,0,0,0,"mr",null,0,"3801"]
["002195","000","3RD STREET NW INSTALL","3761",{"$f":"VLOOKUP(D1376,'FERC Code upd'!A:B,2,0)","v":"3761"},"101-3761","101-3761","108-3761","2011-08-31","2011","CF10",6521.52,"P"," 20  00",6521.52,0,null,0,0,0,"mr",null,0,"3761"]
["002221","000","LAKE MATTIE GATE","3790",{"$f":"VLOOKUP(D1402,'FERC Code upd'!A:B,2,0)","v":"379"},"101-379","1010-3790","1080-3790","2011-09-30","2011","CF10",-22503.71,"P"," 20  00",-22503.71,0,null,0,0,0,"mr",null,0,"379"]
["002248","000","1 Inch Service","3801",{"$f":"VLOOKUP(D1428,'FERC Code upd'!A:B,2,0)","v":"3801"},"1010-3801","1010-3801","1080-3801","2011-10-31","2011","CF10",19710.669999999998,"P"," 20  00",19710.669999999998,0,null,0,0,0,"mr",null,0,"3801"]
["002288","000","METER INSTALLS","3820",{"$f":"VLOOKUP(D1468,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382","101-382","101-382","2011-04-30","2011","CF20",6371.14,"P"," 20  00",6371.14,0,null,0,0,0,"mr",null,0,"382"]
["002315","000","METER INSTALLS","3820",{"$f":"VLOOKUP(D1495,'FERC Code upd'!A:B,2,0)","v":"382"},"1010-3820","1010-3820","1080-3820","2011-05-31","2011","CF10",9395.56,"P"," 20  00",9395.56,0,null,0,0,0,"mr",null,0,"3820"]
["002340","000","FARM FRESH MARKET MAIN","3811",{"$f":"VLOOKUP(D1520,'FERC Code upd'!A:B,2,0)","v":"3811"},"101-3811","101-3811","101-3811","2011-06-30","2011","CF10",-13460,"P"," 20  00",-13460,0,null,0,0,0,"mr",null,0,"3811"]
["002350","000","16th NW Main Relocation","3761",{"$f":"VLOOKUP(D1530,'FERC Code upd'!A:B,2,0)","v":"3761"},"101-3761","101-3761","108-3761","2011-11-30","2011","CF10",14979.88,"P"," 20  00",14979.88,0,null,0,0,0,"mr",null,0,"3761"]
["002393","000","Farm Fresh Market Main","3811",{"$f":"VLOOKUP(D1572,'FERC Code upd'!A:B,2,0)","v":"3811"},"101-3811","101-3811","101-3811","2011-12-31","2011","CF10",1090,"P"," 20  00",1090,0,null,0,0,0,"mr",null,0,"3811"]
["002416","000","Equipment","3980",{"$f":"VLOOKUP(D1595,'FERC Code upd'!A:B,2,0)","v":"398"},"1010-3980","1010-3980","1080-3980","2012-01-31","2012","CF10",7654.04,"P"," 05  00",3827.02,3827.02,null,3774.34,52.68,3827.02,"smr",null,0,"3980"]
["002445","000","N. Florida Peanuts Farm","3761",{"$f":"VLOOKUP(D1624,'FERC Code upd'!A:B,2,0)","v":"3761"},"1010-3761","CF20-00000-1010-3761","CF20-00000-1080-3761","2012-03-31","2012","Tri-County",1147.71,"P"," 20  00",573.86,573.85,null,181.32,29.44,210.76,"mr",null,363.09000000000003,"3761"]
["002460","000","Meter Install Blanket","3820",{"$f":"VLOOKUP(D1639,'FERC Code upd'!A:B,2,0)","v":"382"},"1080-3820","CF10-00000-1010-3820","CF10-00000-1080-3820","2012-05-31","2012","Tri-County",8943.3700000000008,"P"," 20  00",4471.6899999999996,4471.68,null,1351.45,234.02,1585.47,"mr",null,2886.2100000000009,"3820"]
["002483","000","MTU","3801",{"$f":"VLOOKUP(D1662,'FERC Code upd'!A:B,2,0)","v":"3801"},"1080-3801","CF10-00000-1010-3801","CF10-00000-1080-3801","2012-07-31","2012","Tri-County",-11547,"P"," 20  00",-5773.5,-5773.5,null,-1665.63,-308.08999999999997,-1973.72,"mr",null,-3799.7799999999997,"3801"]
["002512","000","TNT Soul and Seafood","3760",{"$f":"VLOOKUP(D1691,'FERC Code upd'!A:B,2,0)","v":"3760"},"1080-3761","CF10-00000-1010-376","CF10-00000-1080-3761","2012-10-31","2012","Tri-County",6843.74,"P"," 20  00",3421.87,3421.87,null,940.23,186.12,1126.3499999999999,"mr",null,2295.52,"376"]
["002544","000","1 1/4 Inch Services New-Blanket","3800",{"$f":"VLOOKUP(D1723,'FERC Code upd'!A:B,2,0)","v":"3800"},"1080-3801","CF20-00000-1010-380","CF20-00000-1080-3801","2012-11-30","2012","Tri-County",618.26,"P"," 20  00",309.13,309.13,null,84.95,16.809999999999999,101.76,"mr",null,207.37,"380"]
["002564","000","HP LJ400 LaserJet 400 printer","3910",{"$f":"VLOOKUP(D1743,'FERC Code upd'!A:B,2,0)","v":"3910"},"1080-3910","CF10-00000-1010-3910","CF10-00000-1080-3910","2012-10-31","2012","Tri-County",748.99,"P"," 05  00",374.5,374.49,null,338.63,35.86,374.49,"smr",null,0,"3910"]
["002579","000","Experiment Station Relocation","3762",{"$f":"VLOOKUP(D1758,'FERC Code upd'!A:B,2,0)","v":"3762"},"1080-3762","CF10-00000-1010-3762","CF10-00000-1080-3762","2012-12-31","2012","Tri-County",45878.34,"P"," 20  00",22939.17,22939.17,null,6302.99,1247.71,7550.7,"mr",null,15388.469999999998,"3762"]
["002620","000","Air Drive Motor for a T101 tapping machine","3940",{"$f":"VLOOKUP(D1799,'FERC Code upd'!A:B,2,0)","v":"394"},"101-394","101-394","108-394","2012-12-31","2012","CF10",1593.82,"P"," 07  00",796.91,796.91,null,596.88,69.58,666.46,"smr",null,{"$f":"L1799-O1799-T1799","v":130.44999999999993},"394"]
["002631","000","US 27 PE Relocation","3761",{"$f":"VLOOKUP(D1810,'FERC Code upd'!A:B,2,0)","v":"3761"},"1080-3761","CF10-00000-1010-3761","CF10-00000-1080-3761","2013-03-31","2013","Tri-County",2103.4699999999998,"P"," 20  00",1051.74,1051.73,null,273.95999999999998,58.33,332.29,"mr",null,719.43999999999983,"3761"]
["002672","000","GRIP - Pennisular Drive","376G",{"$f":"VLOOKUP(D1851,'FERC Code upd'!A:B,2,0)","v":"376G"},"1080-376G","CF10-00000-1010-376G","CF10-00000-1080-376G","2013-06-30","2013","Tri-County",737.62,"P"," 20  00",368.81,368.81,null,90.6,20.87,111.47,"mr",null,257.34000000000003,"376G"]
["002687","000","Raider Environmental Farm Tap","3780",{"$f":"VLOOKUP(D1866,'FERC Code upd'!A:B,2,0)","v":"378"},"1080-3780","CF10-00000-1010-3780","CF10-00000-1080-3780","2013-03-31","2013","Tri-County",731.1,"P"," 20  00",365.55,365.55,null,95.23,20.27,115.5,"mr",null,250.05,"3780"]
["002707","000","1/2 Inch Service Blanket","3801",{"$f":"VLOOKUP(D1886,'FERC Code upd'!A:B,2,0)","v":"3801"},"1080-3801","CF10-00000-1010-3801","CF10-00000-1080-3801","2013-05-31","2013","Tri-County",5132.6400000000003,"P"," 20  00",2566.3200000000002,2566.3200000000002,null,630.41,145.19,775.6,"mr",null,1790.7200000000003,"3801"]
["002739","000","GRIP - Haines City Phase 2","376G",{"$f":"VLOOKUP(D1918,'FERC Code upd'!A:B,2,0)","v":"376G"},"1080-376G","CF10-00000-1010-376G","CF10-00000-1080-376G","2013-07-31","2013","Tri-County",5761.26,"P"," 20  00",2880.63,2880.63,null,664.87,166.18,831.05,"mr",null,2049.58,"376G"]
["002769","000","First Roasters Haines CIty","3761",{"$f":"VLOOKUP(D1947,'FERC Code upd'!A:B,2,0)","v":"3761"},"1080-3761","CF10-00000-1010-3761","CF10-00000-1080-3761","2013-09-30","2013","Tri-County",1839.59,"P"," 20  00",919.8,919.79,null,212.3,53.06,265.36,"mr",null,654.42999999999995,"3761"]
["002792","000","Engineering Tech Rep","3920",{"$f":"VLOOKUP(D1970,'FERC Code upd'!A:B,2,0)","v":"3920"},"1080-3920","CF10-00000-1010-3920","CF10-00000-1080-3920","2013-11-30","2013","Tri-County",-62.8,"A"," 05  00",-31.4,-31.4,null,-24.96,-3.44,-28.4,"smr",null,-3,"3920"]
["002807","000","Meters over 275","3810",{"$f":"VLOOKUP(D1985,'FERC Code upd'!A:B,2,0)","v":"381"},"1080-3810","CF10-00000-1010-3810","CF10-00000-1080-3810","2013-10-31","2013","Tri-County",10600,"P"," 20  00",5300,5300,null,1144.6199999999999,311.64999999999998,1456.27,"mr",null,3843.73,"3810"]
["002836","000","Cutler Rd at Kings Bay Rd","3761",{"$f":"VLOOKUP(D2014,'FERC Code upd'!A:B,2,0)","v":"3761"},"1080-3761","CF10-00000-1010-3761","CF10-00000-1080-3761","2013-12-31","2013","Tri-County",10207.76,"P"," 20  00",5103.88,5103.88,null,1102.27,300.12,1402.39,"mr",null,3701.49,"3761"]
["002859","000","GRIP - W Lake Ship 4 Inch","376G",{"$f":"VLOOKUP(D2037,'FERC Code upd'!A:B,2,0)","v":"376G"},"1080-376G","CF10-00000-1010-376G","CF10-00000-1080-376G","2013-12-31","2013","Tri-County",122769.58,"P"," 20  00",61384.79,61384.79,null,13257.08,3609.58,16866.66,"mr",null,44518.130000000005,"376G"]
["002897","000","TDW Tapping Equipment","3870",{"$f":"VLOOKUP(D2075,'FERC Code upd'!A:B,2,0)","v":"387"},"1080-3870","CF10-00000-1010-3870","CF10-00000-1080-3870","2013-11-30","2013","Tri-County",50974.67,"P"," 20  00",25487.34,25487.33,null,5504.42,1498.72,7003.14,"mr",null,18484.189999999999,"3870"]
["002911","000","1 Inch Service Blanket","3801",{"$f":"VLOOKUP(D2089,'FERC Code upd'!A:B,2,0)","v":"3801"},"CF10-00000-1080-3801","CF10-00000-1010-3801","CF10-00000-1080-3801","2013-05-31","2013","Tri-County",300.04000000000002,"P"," 20  00",150.02000000000001,150.02000000000001,null,36.86,8.49,45.35,"mr",null,104.67000000000002,"3801"]
["002936","000","3 Epson Scanners","3910",{"$f":"VLOOKUP(D2114,'FERC Code upd'!A:B,2,0)","v":"3910"},"CF10-00000-1080-3910","CF10-00000-1010-3910","CF10-00000-1080-3910","2014-02-28","2014","Tri-County",1166.71,"P"," 07  00",583.36,583.35,null,360.13,63.78,423.91,"mr",null,159.44,"3910"]
["002963","000","GRIP Haines City Phase 2","376G",{"$f":"VLOOKUP(D2141,'FERC Code upd'!A:B,2,0)","v":"376G"},"1080-376G","CF10-00000-1010-376G","CF10-00000-1080-376G","2014-04-30","2014","Tri-County",206809.5,"P"," 20  00",103404.75,103404.75,null,19076.36,6324.63,25400.99,"mr",null,78003.759999999995,"376G"]
["003003","000","Meter Installs - Renewals","3820",{"$f":"VLOOKUP(D2181,'FERC Code upd'!A:B,2,0)","v":"382"},"1080-3820","CF10-00000-1010-3820","CF10-00000-1080-3820","2014-04-30","2014","Tri-County",155.22,"P"," 20  00",77.61,77.61,null,14.32,4.75,19.07,"mr",null,58.54,"3820"]
["003029","000","GRIP Haines City Phase 2","376G",{"$f":"VLOOKUP(D2207,'FERC Code upd'!A:B,2,0)","v":"376G"},"1080-376G","CF10-00000-1010-376G","CF10-00000-1080-376G","2014-07-31","2014","HainesCity,Polk",5593.79,"P"," 20  00",2796.9,2796.89,null,471.11,174.43,645.54,"mr",null,2151.35,"376G"]
["003055","000","Poly Tech District Station","3780",{"$f":"VLOOKUP(D2233,'FERC Code upd'!A:B,2,0)","v":"378"},"1080-3780","CF10-00000-1010-3780","CF10-00000-1080-3780","2014-08-31","2014","Aburndale,Polk",1633.93,"P"," 20  00",816.97,816.96,null,137.61000000000001,50.95,188.56,"mr",null,628.40000000000009,"3780"]
["003064","000","1 inch Services New - Blanket","3801",{"$f":"VLOOKUP(D2242,'FERC Code upd'!A:B,2,0)","v":"3801"},"1080-3801","CF10-00000-1010-3801","CF10-00000-1080-3801","2014-09-30","2014","Tri-County",13536.82,"P"," 20  00",6768.41,6768.41,null,1140.06,422.13,1562.19,"mr",null,5206.2199999999993,"3801"]
["003110","000","MKL Bypass","3761",{"$f":"VLOOKUP(D2285,'FERC Code upd'!A:B,2,0)","v":"3761"},"1080-3761","CF10-00000-1010-3761","CF10-00000-1080-3761","2014-11-30","2014","LW, Polk Ct",4078.85,"P"," 20  00",2039.43,2039.42,null,310.8,129.65,440.45,"mr",null,1598.9699999999998,"3761"]
["003128","000","GRIP Mt Lake Phase 1","376G",{"$f":"VLOOKUP(D2303,'FERC Code upd'!A:B,2,0)","v":"376G"},"1080-376G","CF10-00000-1010-376G","CF10-00000-1080-376G","2014-10-31","2014","Lake Wales,Polk",1549.81,"P"," 20  00",774.91,774.9,null,118.1,49.26,167.36,"mr",null,607.54,"376G"]
["003141","000","GRIP Mt Lake Phase 1","376G",{"$f":"VLOOKUP(D2316,'FERC Code upd'!A:B,2,0)","v":"376G"},"1080-376G","CF10-00000-1010-376G","CF10-00000-1080-376G","2014-12-31","2014","Lake Wales,Polk",4359.8599999999997,"P"," 20  00",2179.9299999999998,2179.9299999999998,null,332.22,138.58000000000001,470.8,"mr",null,1709.1299999999999,"376G"]
["003163","000","1 inch Services New - Blanket","3801",{"$f":"VLOOKUP(D2338,'FERC Code upd'!A:B,2,0)","v":"3801"},"1080-3801","CF10-00000-1010-3801","CF10-00000-1080-3801","2014-11-30","2014","Tri-County",15779.26,"P"," 20  00",7889.63,7889.63,null,1202.3599999999999,501.55,1703.91,"mr",null,6185.72,"3801"]
["003193","000","Infrared Flame Pack","3870",{"$f":"VLOOKUP(D2368,'FERC Code upd'!A:B,2,0)","v":"387"},"1080-3870","CF10-00000-1010-3870","CF10-00000-1080-3870","2014-11-30","2014","WHaven, Polk",11346.4,"P"," 20  00",5673.2,5673.2,null,864.58,360.65,1225.23,"mr",null,4447.9699999999993,"3870"]
["003233","000","M&R Stations","3780",{"$f":"VLOOKUP(D2408,'FERC Code upd'!A:B,2,0)","v":"378"},null,"CF10-00000-1010-3780","CF10-00000-1080-3780","2015-09-30","2015","WINTERHAVEN",7697.74,"P"," 20  00",3848.87,3848.87,null,388.8,259.51,648.30999999999995,"mr",null,3200.56,"3780"]
["003256","000","M & R Station - City Gate","3790",{"$f":"VLOOKUP(D2431,'FERC Code upd'!A:B,2,0)","v":"379"},null,"CF10-00000-1010-3790","CF10-00000-1080-3790","2015-12-31","2015","WINTERHAVEN",57385.03,"P"," 20  00",28692.52,28692.51,null,2400.75,1971.88,4372.63,"mr",null,24319.879999999997,"3790"]
["003285","000","Eagle Lake, Polk County","376G",{"$f":"VLOOKUP(D2460,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2016-01-31","2016","WINTERHAVEN",116.75,"P"," 20  00",58.38,58.37,null,2.19,4.21,6.4,"r",null,51.97,"376G"]
["003291","000","MT Lake Phase 2","376G",{"$f":"VLOOKUP(D2466,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2016-02-29","2016","WINTERHAVEN",13257.7,"P"," 20  00",6628.85,6628.85,null,248.58,478.52,727.1,"r",null,5901.75,"376G"]
["003337","000","GRIP Auburndale 6 Inch","376G",{"$f":"VLOOKUP(D2512,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2016-03-31","2016","WINTERHAVEN",14373.56,"P"," 20  00",7186.78,7186.78,null,269.51,518.79999999999995,788.31,"r",null,6398.4699999999993,"376G"]
["003356","000","GRIP-Services Under 1\" Blanket","380G",{"$f":"VLOOKUP(D2531,'FERC Code upd'!A:B,2,0)","v":"380G"},null,"CF00-00000-1010-380G","CF00-00000-1080-380G","2016-04-30","2016","WINTERHAVEN",23566.53,"P"," 20  00",11783.27,11783.26,null,441.87,850.61,1292.48,"r",null,10490.779999999999,"380G"]
["003389","000","GRIP Mt. Lake Ph 2","376G",{"$f":"VLOOKUP(D2564,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2016-07-31","2016","WINTERHAVEN",816.45,"P"," 20  00",408.23,408.22,null,15.31,29.47,44.78,"r",null,363.44000000000005,"376G"]
["003404","000","GRIP WH Area 6","376G",{"$f":"VLOOKUP(D2579,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2016-07-31","2016","WINTERHAVEN",10444.61,"P"," 20  00",5222.3100000000004,5222.3,null,195.84,376.99,572.83000000000004,"r",null,4649.47,"376G"]
["003419","000","Meter Installations New - Blanket","3820",{"$f":"VLOOKUP(D2594,'FERC Code upd'!A:B,2,0)","v":"382"},null,"CF10-00000-1010-3820","CF10-00000-1080-3820","2016-07-31","2016","WINTERHAVEN",35482.339999999997,"P"," 20  00",17741.169999999998,17741.169999999998,null,665.29,1280.69,1945.98,"r",null,15795.189999999999,"3820"]
["003456","000","Arcadia line marker installation","3761",{"$f":"VLOOKUP(D2631,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"CF10-00000-1010-3761","CF10-00000-1080-3761","2016-08-31","2016","WINTERHAVEN",31286.89,"P"," 20  00",15643.45,15643.44,null,586.63,1129.26,1715.89,"r",null,{"$f":"L2631-O2631-T2631","v":13927.55},"3761"]
["003484","000","Mt Lake South Grip 4in","376G",{"$f":"VLOOKUP(D2659,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2016-08-31","2016","WINTERHAVEN",91729.21,"P"," 20  00",45864.61,45864.6,null,1719.92,3310.85,5030.7700000000004,"r",null,40833.83,"376G"]
["003508","000","Services 2 inch  - New - Blanket","3801",{"$f":"VLOOKUP(D2683,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"CF10-00000-1010-3801","CF10-00000-1010-3801","2016-09-30","2016","WINTERHAVEN",234.81,"P"," 20  00",117.41,117.4,null,4.4000000000000004,8.48,12.88,"r",null,104.52000000000001,"3801"]
["003519","000","Mt Lake South Grip 4in",{"$f":"IF(X2694=\"\",\"\",IF(LEN(X2694)=3,X2694&\"0\",X2694))","v":"376G"},{"$f":"VLOOKUP(D2694,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2016-09-30","2016","WINTERHAVEN",3999.97,"P"," 20  00",1999.99,1999.98,null,75,144.37,219.37,"r",null,1780.6099999999997,"376G"]
["003564","000","Four Corners K-8 School","3761",{"$f":"VLOOKUP(D2739,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"CF10-00000-1010-3761","CF10-00000-1080-3761","2016-11-30","2016","WINTERHAVEN",2431.84,"P"," 20  00",1215.92,1215.92,null,45.6,87.77,133.37,"r",null,1082.5500000000002,"3761"]
["003575","000","Two Steel Hydraulic Squeezers","3870",{"$f":"VLOOKUP(D2750,'FERC Code upd'!A:B,2,0)","v":"387"},null,"CF10-00000-1010-3870","CF10-00000-1080-3870","2016-11-30","2016","WINTERHAVEN",14835.41,"P"," 07  00",7417.71,7417.7,null,1059.67,1816.58,2876.25,"r",null,4541.45,"3870"]
["003612","000","Omni Championsgate Resort 2","3761",{"$f":"VLOOKUP(D2787,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"CF10-00000-1010-3761","CF10-00000-1080-3761","2016-12-31","2016","WINTERHAVEN",21158.9,"P"," 20  00",10579.45,10579.45,null,396.73,763.7,1160.43,"r",null,9419.02,"3761"]
["003627","000","McElroy Pittbull 26","3870",{"$f":"VLOOKUP(D2802,'FERC Code upd'!A:B,2,0)","v":"387"},null,"CF10-00000-1010-3870","CF10-00000-1080-3870","2016-12-31","2016","WINTERHAVEN",10227.64,"P"," 07  00",5113.82,5113.82,null,730.55,1252.3599999999999,1982.91,"r",null,3130.91,"3870"]
["003647","000","Replace vehicle  327-  JJs truck",{"$f":"IF(X2822=\"\",\"\",IF(LEN(X2822)=3,X2822&\"0\",X2822))","v":"3922"},{"$f":"VLOOKUP(D2822,'FERC Code upd'!A:B,2,0)","v":"3922"},null,"CF10-00000-1010-3922","CF10-00000-1080-3922","2016-06-30","2016","WINTERHAVEN",39098.85,"A"," 05  00",11160,27938.85,null,0,4985.1000000000004,4985.1000000000004,"r",null,22953.75,"3922"]
["003683","000","Container Reconditioners LLC","3761",{"$f":"VLOOKUP(D2858,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"CF10-00000-1010-3761","CF10-00000-1080-3761","2017-06-30","2017","WINTERHAVEN",190.01,"P"," 20  00",95.01,95,null,0,3.56,3.56,"r",null,91.439999999999984,"3761"]
["003708","000","Frostproof Odorizer","3790",{"$f":"VLOOKUP(D2883,'FERC Code upd'!A:B,2,0)","v":"379"},null,"CF10-00000-1010-3790","CF10-00000-1080-3790","2017-04-30","2017","WINTERHAVEN",252.08,"P"," 20  00",126.04,126.04,null,0,4.7300000000000004,4.7300000000000004,"r",null,121.31,"3790"]
["003735","000","Meters Over 275 Blanket","3810",{"$f":"VLOOKUP(D2910,'FERC Code upd'!A:B,2,0)","v":"381"},null,"CF10-00000-1010-3810","CF10-00000-1080-3810","2017-05-31","2017","WINTERHAVEN",1134,"P"," 20  00",567,567,null,0,21.26,21.26,"r",null,545.74,"3810"]
["003771","000","GRIP WH Area 3 2 inch","376G",{"$f":"VLOOKUP(D2946,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-02-28","2017","WINTERHAVEN",5008,"P"," 20  00",2504,2504,null,0,93.9,93.9,"r",null,2410.1,"376G"]
["003775","000","CF15G20145 - GRIP Lake Alfred 2 Inch",{"$f":"IF(X2950=\"\",\"\",IF(LEN(X2950)=3,X2950&\"0\",X2950))","v":"376G"},{"$f":"VLOOKUP(D2950,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-03-31","2017","WINTERHAVEN",6049,"P"," 20  00",3024.5,3024.5,null,0,113.42,113.42,"r",null,2911.08,"376G"]
["003802","000","WH AREA 1 GRIP 2 IN PE","376G",{"$f":"VLOOKUP(D2977,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-04-30","2017","WINTERHAVEN",15544.59,"P"," 20  00",7772.3,7772.29,null,0,291.45999999999998,291.45999999999998,"r",null,7480.83,"376G"]
["003836","000","Bartow Area 1 Grip 4 Inch","376G",{"$f":"VLOOKUP(D3011,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-03-31","2017","WINTERHAVEN",3469.1,"P"," 20  00",1734.55,1734.55,null,0,65.05,65.05,"r",null,1669.5,"376G"]
["003854","000","Mt Lake South Grip 4in","376G",{"$f":"VLOOKUP(D3029,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-04-30","2017","WINTERHAVEN",-2109.6,"P"," 20  00",-1054.8,-1054.8,null,0,-39.56,-39.56,"r",null,-1015.24,"376G"]
["003875","000","GRIP Eagle Lake 4 Inch CTD","376G",{"$f":"VLOOKUP(D3050,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-06-30","2017","WINTERHAVEN",30,"P"," 20  00",15,15,null,0,0.56000000000000005,0.56000000000000005,"r",null,14.44,"376G"]
["003906","000","Remodel of Winter Haven Operations Phase 2","3750",{"$f":"VLOOKUP(D3081,'FERC Code upd'!A:B,2,0)","v":"375"},null,"CF10-00000-1010-3750","CF10-00000-1080-3750","2017-07-31","2017","WINTERHAVEN",2458.62,"P"," 20  00",1229.31,1229.31,null,0,46.1,46.1,"r",null,1183.21,"3750"]
["003946","000","Container Reconditioners LLC","3761",{"$f":"VLOOKUP(D3121,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"CF10-00000-1010-3761","CF10-00000-1080-3761","2017-08-31","2017","WINTERHAVEN",5561.35,"P"," 20  00",2780.68,2780.67,null,0,104.28,104.28,"r",null,2676.3900000000003,"3761"]
["003964","000","Bartow Area 1 Grip 4 Inch","376G",{"$f":"VLOOKUP(D3139,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-08-31","2017","WINTERHAVEN",910,"P"," 20  00",455,455,null,0,17.059999999999999,17.059999999999999,"r",null,437.94,"376G"]
["003998","000","Plant City-West Oak CP","3761",{"$f":"VLOOKUP(D3173,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"CF10-00000-1010-3761","CF10-00000-1080-3761","2017-09-30","2017","WINTERHAVEN",142.34,"P"," 20  00",71.17,71.17,null,0,2.67,2.67,"r",null,68.5,"3761"]
["004003","000","Lake Wales Area 1 (Grip 2\" PE Main)","376G",{"$f":"VLOOKUP(D3178,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-09-30","2017","WINTERHAVEN",2146.0500000000002,"P"," 20  00",1073.03,1073.02,null,0,40.24,40.24,"r",null,1032.7800000000002,"376G"]
["004050","000","Bartow Area 1 GRIP 2 inch","376G",{"$f":"VLOOKUP(D3225,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-10-31","2017","WINTERHAVEN",7228.5,"P"," 20  00",0,7228.5,null,0,271.07,271.07,null,null,6957.43,"376G"]
["004064","000","2102 JIM JOHNSON RD 4IN EXT","3761",{"$f":"VLOOKUP(D3239,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"CF10-00000-1010-3761","CF10-00000-1080-3761","2017-10-31","2017","WINTERHAVEN",3032.49,"P"," 20  00",0,3032.49,null,0,113.72,113.72,null,null,2918.77,"3761"]
["004081","000","Winter Haven Area 9 GRIP","376G",{"$f":"VLOOKUP(D3256,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-10-31","2017","WINTERHAVEN",1544.35,"P"," 20  00",0,1544.35,null,0,57.91,57.91,null,null,1486.4399999999998,"376G"]
["004125","000","CF15G20145 - GRIP Lake Alfred 2 Inch","376G",{"$f":"VLOOKUP(D3300,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",266.95,"P"," 20  00",0,266.95,null,0,10.01,10.01,null,null,256.94,"376G"]
["004130","000","CF15G40177 - GRIP 4 Inch WH Area 6","376G",{"$f":"VLOOKUP(D3305,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",167.98,"P"," 20  00",0,167.98,null,0,6.3,6.3,null,null,161.67999999999998,"376G"]
["004131","000","Bartow Area 1 GRIP 2 inch","376G",{"$f":"VLOOKUP(D3306,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",696.26,"P"," 20  00",0,696.26,null,0,26.11,26.11,null,null,670.15,"376G"]
["004132","000","WH Area 9 GRIP 2 Inch","376G",{"$f":"VLOOKUP(D3307,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",3.66,"P"," 20  00",0,3.66,null,0,0.14000000000000001,0.14000000000000001,null,null,3.52,"376G"]
["004133","000","LW Area 1 Grip 2in Ctd  Main","376G",{"$f":"VLOOKUP(D3308,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",195.1,"P"," 20  00",0,195.1,null,0,7.32,7.32,null,null,187.78,"376G"]
["004134","000","Lake Wales Area 1 (Grip 2\" PE Main)","376G",{"$f":"VLOOKUP(D3309,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",452.95,"P"," 20  00",0,452.95,null,0,16.989999999999998,16.989999999999998,null,null,435.96,"376G"]
["004135","000","2in PE Main Bartow Area 2","376G",{"$f":"VLOOKUP(D3310,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",17520.169999999998,"P"," 20  00",0,17520.169999999998,null,0,657.01,657.01,null,null,16863.16,"376G"]
["004136","000","WH 1 GRIP 2 IN PE","376G",{"$f":"VLOOKUP(D3311,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",-812.89,"P"," 20  00",0,-812.89,null,0,-30.48,-30.48,null,null,-782.41,"376G"]
["004137","000","WH AREA 1 GRIP 2 IN PE","376G",{"$f":"VLOOKUP(D3312,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",245.28,"P"," 20  00",0,245.28,null,0,9.1999999999999993,9.1999999999999993,null,null,236.08,"376G"]
["004138","000","LAKE ALFRED 2 INCH GRIP PE M","376G",{"$f":"VLOOKUP(D3313,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",72.14,"P"," 20  00",0,72.14,null,0,2.71,2.71,null,null,69.430000000000007,"376G"]
["004139","000","Lake Wales Area 1 (GRIP 4\" PE Main)","376G",{"$f":"VLOOKUP(D3314,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",111.8,"P"," 20  00",0,111.8,null,0,4.1900000000000004,4.1900000000000004,null,null,107.61,"376G"]
["004140","000","4in PE Bartow Area 2","376G",{"$f":"VLOOKUP(D3315,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",20536.2,"P"," 20  00",0,20536.2,null,0,770.11,770.11,null,null,19766.09,"376G"]
["004141","000","Auburndale Grip 4\" PE","376G",{"$f":"VLOOKUP(D3316,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",27581.34,"P"," 20  00",0,27581.34,null,0,1034.3,1034.3,null,null,26547.040000000001,"376G"]
["004142","000","PURCHASE 12 MODEMS","3970",{"$f":"VLOOKUP(D3317,'FERC Code upd'!A:B,2,0)","v":"397"},null,"CF10-00000-1010-3970","CF10-00000-1080-3970","2017-12-31","2017","WINTERHAVEN",7282.17,"P"," 07  00",0,7282.17,null,0,1040.31,1040.31,null,null,6241.8600000000006,"3970"]
["004143","000","W/H GRIP AREA TRAIL 4 PH 1","376G",{"$f":"VLOOKUP(D3318,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",15115.22,"P"," 20  00",0,15115.22,null,0,566.82000000000005,566.82000000000005,null,null,14548.4,"376G"]
["004144","000","W/H GRIP AREA TRAIL 4 PH 2","376G",{"$f":"VLOOKUP(D3319,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",15588.54,"P"," 20  00",0,15588.54,null,0,584.57000000000005,584.57000000000005,null,null,15003.970000000001,"376G"]
["004145","000","WH GRIP AREA TRAIL 4 PH 3","376G",{"$f":"VLOOKUP(D3320,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",24269.54,"P"," 20  00",0,24269.54,null,0,910.11,910.11,null,null,23359.43,"376G"]
["004146","000","LAKE WALES GRIP AREA 2 PH 1","376G",{"$f":"VLOOKUP(D3321,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",275859.88,"P"," 20  00",0,275859.88,null,0,10344.75,10344.75,null,null,265515.13,"376G"]
["004147","000","Winter Haven Area 9 GRIP","376G",{"$f":"VLOOKUP(D3322,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",-224.84,"P"," 20  00",0,-224.84,null,0,-8.43,-8.43,null,null,-216.41,"376G"]
["004148","000","W/H GRIP AREA TRAIL 9-4INCH Replacement","376G",{"$f":"VLOOKUP(D3323,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",88491.36,"P"," 20  00",0,88491.36,null,0,3318.43,3318.43,null,null,85172.930000000008,"376G"]
["004149","000","WH GRIP AREA TRAIL 4 PH 4","376G",{"$f":"VLOOKUP(D3324,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",49670.37,"P"," 20  00",0,49670.37,null,0,1862.64,1862.64,null,null,47807.73,"376G"]
["004150","000","SWOOPE ST GRIP REPLACEMENT","376G",{"$f":"VLOOKUP(D3325,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",137995.81,"P"," 20  00",0,137995.81,null,0,5174.84,5174.84,null,null,132820.97,"376G"]
["004151","000","Rcls Depr Study Correction from 12/16","3922",{"$f":"VLOOKUP(D3326,'FERC Code upd'!A:B,2,0)","v":"3922"},null,"CF10-00000-1010-3922","CF10-00000-1080-3922","2017-01-31","2017","WINTERHAVEN",-562,"A"," 05  00",-281,-281,null,0,-56.2,-56.2,"r",null,-224.8,"3922"]
[]
[null,null,null,null,null,null,null,null,null,null,"Grand Total",108397198.33,null,null,36521840.810000002,71873538.489999995,null,41863719.880000003,3125781.71,44989501.590000004,null,null,{"$f":"SUM(W6:W3327)","v":26885855.929999974}]
[null,null,null,null,null,null,null,null,null,null,"Less disposals and transfers",-348258.11,null,null,0,-348258.11,null,-337825.45,null,-340239.51,null,null,{"$f":"-SUMIFS($W$6:$W$3327,$U$6:$U$3327,\"*d*\")+-SUMIFS($W$6:$W$3327,$U$6:$U$3327,\"*t*\")","v":-8018.6000000000022}]
[null,null,null,null,null,null,null,null,null,null,"Count = 21"]
[null,null,null,null,null,null,null,null,null,null,"Net Grand Total",108048940.22,null,null,36521840.810000002,71525280.379999995,null,41525894.43,3125781.71,44649262.079999998,null,null,{"$f":"SUM(W3328:W3329)","v":26877837.329999972}]
[null,null,null,null,null,null,null,null,null,null,"Count = 3,300"]
[]
["\n\n\nReport Assumptions ",null,"Report Name:  Depreciation Expense_1  \nSource Report:  Depreciation Expense \n\nCalculation Assumptions: \n      Short Year: none \n      Include Sec 168 Allowance & Sec 179: No \n      Adjustment Convention: None \n\nKey Codes: \n      a:      A depreciation adjustment amount is included in the reporting period. \n      b:      The asset's business-use percentage is less than 100%. \n      d:      The asset has been disposed. \n      f:      The asset has switched from a MACRS table calculation to the MACRS formula calculation. \n      l:      The asset's depreciation has been limited by luxury auto rules. \n      m:      The asset's depreciation was calculated using the mid-quarter convention. \n      r:      The asset's acquired value was reduced to arrive at the depreciable basis. \n      s:      The asset has switched from declining-balance to a straight-line. \n      t:      The asset was transferred. \n      v:      The asset has switched to remaining value over remaining life due to ACE. \n\nGroup/Sorting Criteria: \n      Group = All Complete Assets \n      Include Assets that meet the following conditions: \n            All Complete Assets \n      Sorted by: System No, Extension "]
["May 22, 2018 at  1:23 PM",null,"Page 1"]

{"sheet":"cy_tax_basis","index":59,"n_rows":392,"n_cols":6,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Key\nCode","(Multiple Items)"]
["EY Notes","(blank)"]
[]
["Row Labels","Sum of Acquired\nValue","Sum of Salv/168 Allow\nSec 179","Sum of Current Accum Depr","Sum of NTV","Sum of Current YTD Depreciation"]
["3010",22498,0,22498,0,0]
["1997 & Prior",22498,0,22498,0,0]
["3020",10647.09,0,10643.31,3.7800000000000002,0.25]
["1997 & Prior",10639,0,10639,0,0]
["2000",8.09,0,4.3099999999999996,3.7800000000000002,0.25]
["3740",164917.28,33551.86,84909.3,46456.12,6422.16]
["2000",112.5,0,49.97,62.53,2.89]
["2001",39492.199999999997,-277.02,16883.02,22886.199999999997,1019.68]
["2006",85038.35,0,66718.22,18320.130000000005,5234.33]
["2010",39730.649999999994,33285.299999999996,1258.0899999999999,5187.2599999999993,165.26]
["2011",543.58000000000004,543.58000000000004,0,0,0]
["375",510431.66000000003,45844.350000000006,257462.08,207125.23,16400.009999999998]
["1997 & Prior",218958.23,0,178417.18,40541.050000000003,6369.55]
["1999",4021.62,0,2398.04,1623.58,127.66999999999999]
["2001",5487.76,2.66,2923.96,2561.1400000000003,174.1]
["2002",12882,3864.6,3485.31,5532.09,231.22]
["2003",55.39,27.7,9.9700000000000006,17.72,0.71]
["2005",102714.19,0,51870.7,50843.490000000005,4108.57]
["2006",1700,0,756.5,943.5,68]
["2007",6420.5,0,2696.61,3723.89,256.82]
["2013",65868.25,0,8052.67,57815.579999999994,1976.0500000000002]
["2014",9413.57,494.29,1036.9100000000001,7882.37,282.98]
["2015",63553.24,31776.63,4904.8099999999995,26871.8,2178.7999999999997]
["2016",15140.35,7570.18,830.35,6739.82,546.47]
["2017",4216.5600000000004,2108.29,79.069999999999993,2029.2,79.069999999999993]
["3760",21117708.419999998,3047720.91,16118949.92,1951037.5900000003,552353.80999999994]
["1997 & Prior",6052824.1199999992,0,5979827.6099999994,72996.510000000126,11883.91]
["1998",802077.37,0,784183.01,17894.359999999986,35780.67]
["1999",1407737.46,0,1303266.05,104471.40999999992,62788.130000000005]
["2000",3665885.78,0,3238324.8499999996,427560.93,163494.26]
["2001",4489550.83,750623.69,3150576.69,588350.45000000019,166727.28]
["2002",720901.19,216270.36,398243.31,106387.52000000002,22503.79]
["2003",1244077.8700000001,622038.93999999994,469400.76,152638.17000000016,27752.39]
["2004",1124824.23,562412.12,402456.14,159955.97000000003,25086.82]
["2005",78803.34,0,8204.99,70598.349999999991,0]
["2006",-114222.3,0,-87727.4,-26494.900000000009,-7308.94]
["2008",1302706.99,651353.52,439728.27000000008,211625.2,38370.89]
["2011",147502.91,147502.91,0,0,0]
["2012",195038.63,97519.37,32465.640000000007,65053.619999999995,5274.61]
["3761",16092946.899999999,5159390.0499999989,6242065.6099999994,4691491.2400000012,509385.84]
["1997 & Prior",2122839.9500000002,0,2122827.64,12.309999999997672,0]
["2005",1020335.8799999999,0,857393.32000000007,162942.55999999997,60249.82]
["2006",1045804.3099999998,0,803638.54,242165.77000000002,64208.859999999993]
["2007",1602895.5199999998,0,1176973.3400000001,425922.17999999993,94649.37000000001]
["2008",181472.18,0,123875.02,57597.159999999989,10715.75]
["2009",347316.0799999999,173658.69999999998,106014.93999999996,67642.439999999988,10254.32]
["2010",1782925.9599999993,985848.35999999964,455525.3,341552.3,47066.65]
["2011",499259.35,499259.35,0,0,0]
["2012",776186.29,385047.63,130064.84000000001,261073.81999999998,21201.749999999996]
["2013",650367.78,325184.00999999995,94221.960000000021,230961.80999999994,18726.7]
["2014",1225851.1500000001,612925.7200000002,145524.55000000008,467400.87999999989,37897.420000000013]
["2015",1268174.8600000001,634087.43999999994,98055.360000000001,536032.05999999994,43462.060000000005]
["2016",1439872.3599999996,719936.32999999984,78968.079999999987,640967.95000000007,51970.42]
["2017",2129645.2300000004,823442.51000000024,48982.720000000008,1257220.0000000009,48982.720000000008]
["3762",4606160.5200000005,2315356.2799999998,1336067.3999999999,954736.84000000008,133969]
["2004",795008.35,397504.18,353493.75,44010.419999999984,23472.22]
["2005",255540.27000000002,0,212451.97,43088.3,15089.39]
["2006",592548.49,0,460268.83999999997,132279.65000000002,34989.4]
["2007",42557.61,0,31249.199999999997,11308.410000000002,2512.9899999999998]
["2008",-90801.76,-45400.88,-29538.19,-15862.689999999997,-2680.8799999999997]
["2009",97284.92,48642.46,29613.56,19028.900000000001,2872.29]
["2010",724505.18,724505.18,0,0,0]
["2011",190693.05,190693.05,0,0,0]
["2012",966252.67000000016,483126.35000000009,164584.20000000001,318542.12,25827.739999999994]
["2013",214146.28000000003,107073.17000000001,30336.34,76736.77,6221.92]
["2014",585267.15999999992,292633.59999999998,69631.89999999998,223001.66000000003,18081.240000000002]
["2015",109513.87999999999,54756.950000000004,8506.15,46250.779999999992,3750.07]
["2016",87309.87,43654.94,4788.3999999999996,38866.529999999992,3151.34]
["2017",36334.550000000003,18167.28,681.28000000000009,17485.990000000002,681.28000000000009]
["376G",23890308.020000003,11527714.380000001,2020953.8900000001,10341639.75,732033.02]
["2012",1172944.7899999998,586472.43999999994,193044.2,393428.15,31899.599999999999]
["2013",3611363.4599999995,1805681.9000000006,521409.21999999991,1284272.3399999999,104130.27000000003]
["2014",3466965.9799999991,1733483.0999999999,397128.32,1336354.56,108353.11]
["2015",6547948.2199999997,3273974.1300000004,554593.33000000007,2719380.76,220490.34999999998]
["2016",4673011.7500000037,2336506.310000001,256285.76000000004,2080219.6800000002,168666.63000000009]
["2017",4418073.8199999984,1791596.4999999998,98493.059999999969,2527984.2599999993,98493.059999999969]
["378",2156012.96,770347.07000000007,814256.94999999984,571408.93999999994,46824.89]
["1997 & Prior",480617.46999999991,0,480617.29,0.18000000000006366,1236.6099999999999]
["1998",34481.589999999997,0,33712.300000000003,769.2899999999936,1538.22]
["1999",39678.33,0,36722.61,2955.7199999999989,1769.55]
["2000",20786.5,0,18471.259999999998,2315.2400000000007,927.08]
["2001",21646.399999999998,1439.32,17191.57,3015.5100000000007,901.24]
["2002",21629.98,6488.99,11850.35,3290.6399999999994,675.01]
["2003",168110.48,84055.24,63429.46,20625.780000000006,3750.14]
["2004",63270.95,31635.48,22615.4,9020.0699999999979,1411.5600000000002]
["2005",31705.670000000002,0,26546.71,5158.9599999999991,1872.1999999999998]
["2006",26091.94,0,20567.45,5524.489999999998,1448.1999999999998]
["2008",9565.5999999999985,1883.54,5307,2375.06,453.63]
["2009",7799.1200000000008,3899.5600000000004,2357.54,1542.0200000000004,230.26999999999998]
["2010",9257.2099999999991,7797.81,802.32,657.07999999999981,86.18]
["2011",51321.99,51321.99,0,0,0]
["2012",53374.739999999991,26687.39,8988.59,17698.759999999998,1435.04]
["2013",51252.23,25626.129999999997,7341.7999999999993,18284.3,1482.52]
["2014",201738.24999999997,100869.16,22642.18,78226.91,6342.7300000000005]
["2015",295849.90000000002,147924.96000000002,23478.14,124446.79999999999,10090.290000000001]
["2016",23496.61,11748.31,1288.6400000000001,10459.66,848.08]
["2017",544338.00000000012,268969.19,10326.34,265042.47000000003,10326.34]
["3781",5826,0,5826,0,0]
["1997 & Prior",5826,0,5826,0,0]
["379",5826629.8200000003,2374262.3600000003,2390997.3199999994,1061370.1400000001,147950.30000000002]
["1997 & Prior",591878.62,0,591878.62,0,2230.81]
["1998",106627.47,0,104248.63,2378.8399999999965,4756.6499999999996]
["1999",245462.43,0,228875.3,16587.13,10947.59]
["2000",86532.05,0,76400.02,10132.029999999999,3859.33]
["2001",430560.33,27920.22,344195.33999999997,58444.76999999999,17953.59]
["2002",368360.61,110508.18,201812.19,56040.239999999991,11495.43]
["2003",417483.3,208741.65,157519.87,51221.78,9313.0499999999993]
["2004",100761.65,50380.83,39736.86,10643.960000000001,2600.5699999999997]
["2005",250466,0,211642.87,38823.130000000005,14789.76]
["2006",167192.25,0,113884,53308.250000000007,8461.4600000000009]
["2007",-49572.82,0,-36400.31,-13172.510000000002,-2927.22]
["2008",8581.16,4290.58,2770.93,1519.6499999999999,249.42000000000002]
["2009",7.44,3.72,2.27,1.4500000000000002,0.22]
["2010",905699.86,540108.44000000006,202283.66,163307.76,21587.82]
["2011",668027.87000000011,668027.87000000011,0,0,0]
["2013",875414.89999999991,437707.48,120528.82,317178.59999999998,25717.199999999997]
["2014",119553.60000000001,59776.81,13867.65,45909.14,3722.36]
["2015",51363.040000000001,25681.52,3768.84,21912.679999999997,1776.7]
["2016",136863.67999999999,68431.86,7506.1299999999992,60925.69000000001,4939.93]
["2017",345366.38,172683.19999999998,6475.63,166207.54999999996,6475.63]
["3791",165496,0,165496,0,0]
["1997 & Prior",165496,0,165496,0,0]
["3800",4884235.8499999996,1342233.57,2911152.5399999991,630849.73999999987,146998.22]
["1999",289142.36,0,268637.17,20505.189999999988,12893.93]
["2000",421923.61,0,372162.88,49760.729999999981,18816.759999999998]
["2003",725646.35,362823.18,273792.33,89030.839999999967,16187.43]
["2004",738942.74000000011,369471.37999999995,262276.13,107195.23,16478.740000000002]
["2008",520414.25000000006,260207.14000000004,176169.21000000002,84037.9,15364.989999999998]
["2012",243971.38,121985.73000000001,44691.51,77294.139999999985,6344.5899999999983]
["2005",771998.81000000017,0,660091.15999999992,111907.65,45585.75]
["2006",1055765.54,0,843717.40999999992,212048.13000000006,61216.630000000005]
["2010",225894.28999999998,154818.37,40200.799999999988,30875.119999999999,4196.9900000000007]
["2011",566183.1599999998,566183.1599999998,0,0,0]
["2014",588380.83000000007,294190.51999999996,69115.590000000011,225074.72,18249.319999999996]
["2015",528812.32000000007,264406.17000000004,45597.93,218808.21999999997,17741.210000000003]
["3802",10127.15,0,8471.64,1655.5099999999993,598]
["2005",10127.15,0,8471.64,1655.5099999999993,598]
["2013",260807.74,130403.91999999998,37931.110000000015,92472.709999999977,7497.8]
["2014",350917.01,175458.56999999998,39095.39,136363.05000000002,11056.48]
["2016",680531.3,340265.69999999995,37322.899999999994,302942.7,24562.920000000002]
["2017",394306.01,159178.26999999996,8817.31,226310.43,8817.31]
["1998",9048.39,0,8846.5499999999993,201.84000000000015,403.65]
["1999",77670.45,0,71527.149999999994,6143.2999999999993,3463.3]
["2002",52440.42,15732.12,28967.72,7740.5800000000017,1636.98]
["2003",112718.95,56359.48,42529.8,13829.669999999991,2514.4899999999998]
["2006",232713.88999999998,0,187893.93999999997,44819.95,13209.829999999998]
["2007",301549.19999999995,0,221421.44,80127.75999999998,17806.16]
["2009",649882.20999999985,324941.14999999997,200465.23,124475.82999999997,19187.47]
["2010",19302.760000000002,15108.380000000001,2429.6999999999998,1764.6800000000003,247.67]
["2013",152321.65,76160.84,20988.390000000003,55172.420000000006,4473.45]
["2014",111341.89,55670.96,12733.11,42937.82,3481.48]
["2017",300755.55000000005,143671.13999999998,5890.67,151193.74000000002,5890.67]
["3811",-31367.920000000013,-7552.9000000000015,-14052.98,-9762.0399999999936,-2560.8100000000004]
["2011",-2474,-2474,0,0,0]
["2012",60264,30132,9918.3100000000013,20213.690000000002,1638.9499999999998]
["1998",16706.43,0,16333.7,372.72999999999956,745.27]
["1999",34298.400000000001,0,31913.649999999998,2384.75,1529.6100000000001]
["2001",161744.48000000001,34208.51,106205.04000000001,21330.93,5687.26]
["2002",83196.27,24958.89,46311.37,11926.009999999998,2597.81]
["2005",119139.65,0,101740.94,17398.71,7035.08]
["2006",199315,0,158417.81999999998,40897.18,11710.369999999999]
["2009",290485.55,145242.81999999998,89831.870000000024,55410.86,8576.4699999999993]
["2010",47578.270000000004,37134.35,5911.2,4532.7199999999993,616.71]
["2013",129483.75999999998,64741.899999999994,18761.560000000001,45980.3,3728.15]
["2014",205492.29,102746.18000000002,23908.809999999998,78837.299999999988,6392.22]
["2016",434403.74,217201.91,23824.34,193377.49,15679.28]
["2017",763173.7200000002,332612.87000000005,16146.069999999998,414414.78,16146.069999999998]
["2010",1072.0899999999999,578.82999999999993,274.96000000000004,218.29999999999998,29.119999999999997]
["383",1562787.2600000002,418567.88000000006,889149.01,255070.37000000002,43437.900000000009]
["1999",40658.980000000003,0,37818.86,2840.1200000000008,1813.26]
["2000",85274.69,0,74647.97,10626.720000000001,3802.67]
["2003",33383.53,16691.77,12595.89,4095.869999999999,744.71]
["2004",64361.549999999996,32180.79,23192.059999999998,8988.6999999999989,1435.1399999999999]
["2007",70154.22,0,51512.829999999994,18641.390000000003,4142.54]
["2008",46918.679999999993,23459.360000000001,15638.64,7820.68,1385.26]
["2010",26310.670000000002,15366.26,6287.29,4657.12,646.25]
["2011",70433.08,70433.08,0,0,0]
["2014",99254.959999999992,49627.5,11651.77,37975.69,3079.12]
["2015",72144.89,36072.450000000004,6086.2199999999993,29986.22,2431.31]
["3831",11996,0,11595.349999999999,400.65000000000077,0]
["1997 & Prior",11996,0,11595.349999999999,400.65000000000077,0]
["385",1934131.5700000003,319739.75,1448978.35,165413.47,41321.339999999989]
["1997 & Prior",888434.26,0,888374.26,60,3016.87]
["1999",14524.77,0,13472.04,1052.7299999999996,647.95000000000005]
["2000",59297.58,0,52346.37,6951.2099999999955,2644.6600000000003]
["2003",56472.09,28236.05,21307.39,6928.6499999999978,1259.75]
["2004",217577.23,108788.62,88156.87,20631.740000000005,5782.7300000000005]
["2007",66790.58,0,49042.95,17747.63,3943.91]
["2008",35066.53,17533.28,11650.300000000001,5882.9499999999971,1027.6099999999999]
["2011",18000.53,18000.53,0,0,0]
["2012",23617.07,11808.54,4125.3100000000004,7683.2199999999993,622.96]
["2016",6913.24,3456.62,1340.32,2116.3000000000002,846.52]
["2017",1774.45,887.23,33.270000000000003,853.95,33.270000000000003]
["1997 & Prior",24441,0,24441,0,0]
["387",958603.38000000012,321759.02999999997,450602.14000000013,186242.21000000002,37200.89]
["1999",55290.630000000005,0,51300.800000000003,3989.8300000000036,2466.13]
["2000",34130.11,0,30059.13,4070.9799999999977,1522.1399999999999]
["2003",3151.76,1575.88,1189.21,386.66999999999996,70.3]
["2004",9489.64,4744.82,3390.3900000000003,1354.4299999999998,211.64]
["2007",46159.45,0,33893.950000000004,12265.499999999998,2725.69]
["2008",8846.07,4423.04,4423.0300000000007,0,0]
["2010",5232.75,5232.75,0,0,0]
["2011",55237.1,55237.1,0,0,0]
["2014",75164.63,37582.349999999991,8754.6999999999989,28827.579999999994,2337.38]
["2015",85946.87,42973.440000000002,21979.84,20993.589999999993,8397.4500000000007]
["390",74567.09,36777.03,5823.52,31966.539999999997,2568.0899999999997]
["2007",1013.03,0,322.93,690.09999999999991,32.159999999999997]
["390A",52132.36,0,5191.96,46940.4,1303.3200000000002]
["2013",49158,0,4915.8,44242.200000000004,1228.95]
["2007",29119.200000000001,0,21381.62,7737.5800000000017,1719.45]
["2008",89899.739999999991,5401.58,84498.16,0,0]
["2010",551495.81000000006,278494.75,273001.06,0,7016.97]
["2011",51290.94,51290.94,0,0,0]
["2014",21382.089999999997,10691.05,7005.0300000000007,3686.0099999999989,1474.41]
["2015",7700,3850,1955.87,1894.13,757.65]
["2003",1402.38,701.19,701.19,0,0]
["3914",385907.32,12734.38,277361.8,95811.140000000029,38324.46]
["391A",4862.8899999999994,2431.4499999999998,1804.02,627.41999999999973,250.97]
["2013",4402.95,2201.48,1648.88,552.58999999999969,221.04]
["391S",133279.28,66639.64,7139.96,59499.68,7139.96]
["2017",133279.28,66639.64,7139.96,59499.68,7139.96]
["2000",24581.31,0,24581.31,0,0]
["2002",-69730.539999999994,-20919.16,-48811.38,0,0]
["2007",65102.979999999996,0,65102.979999999996,0,0]
["2008",75634.47,37817.24,37817.230000000003,0,0]
["2011",127940.59000000001,50883.26,54226.31,22831.020000000008,6495.05]
["2012",90824.06,33360.92,36643.229999999996,20819.909999999996,3206.79]
["2015",109792.36,3810,8624.5,97357.86,3167]
["2016",42207.360000000001,11160,5100,25947.360000000001,5100]
["2010",31103.38,11160,16966.21,2977.1700000000019,1875]
["2017",6901.59,3450.7999999999997,690.16,2760.63,690.16]
["2016",117445.79999999999,33761,15016.49,68668.31,14974.34]
["2017",38432.82,10879,-56.2,27610.02,-56.2]
["394",285152.12,96389.71,140433.67999999996,48328.73,10418.169999999998]
["1997 & Prior",41806.71,0,41806.71,0,0]
["2002",97027.680000000008,29108.3,67919.37999999999,0,0]
["2003",-6331.21,-3165.61,-3165.6,0,0]
["2005",893.29,0,893.29,0,0]
["2006",2680.33,0,2680.33,0,0]
["2009",7018.83,3509.42,3509.41,0,0]
["2012",4628,2314,1935.1999999999998,378.8,202.03]
["396",468003.83999999997,56402.559999999998,402897.25,8704.0299999999988,3481.62]
["1997 & Prior",205229.47999999998,0,205229.47999999998,0,0]
["2000",73618.73,0,73618.73,0,0]
["2001",3716.36,256.31,3460.05,0,0]
["2008",1314.03,0,1314.03,0,0]
["2009",20050.009999999998,10025.01,10025,0,0]
["2015",6193.79,3096.9,1573.28,1523.61,609.45000000000005]
["2016",23456.05,11728.03,4547.6000000000004,7180.4199999999983,2872.17]
["397",3943174.2600000002,1803702.8799999997,1991697.1900000009,147774.19,24271.219999999998]
["1997 & Prior",26285.649999999998,0,26285.649999999998,0,0]
["2000",57160.73,0,57160.73,0,0]
["2001",91242.91,21475.89,69767.02,0,0]
["2002",60906.759999999995,18272.03,42634.73,0,0]
["2003",101074.35,50537.18,50537.17,0,0]
["2005",104595.84,0,104595.84,0,0]
["2006",32276.74,0,31944.640000000003,332.09999999999991,91.61]
["2007",35228.57,0,25867.61,9360.9599999999991,2080.21]
["2008",2262372.5500000003,1129378.02,1132994.5300000005,0,0]
["2009",774776.14999999991,387388.19,387387.9599999999,0,0]
["2010",14507.04,10653.45,3853.59,0,100.77000000000001]
["2011",2736.26,2736.26,0,0,0]
["2012",72401.31,36200.660000000003,12843.5,23357.15,1893.82]
["2013",39058.729999999996,19529.379999999997,5373.1,14156.25,1147.81]
["2014",88450.880000000005,44225.46,10253.06,33972.36,2754.54]
["2015",75302.97,37651.49,19127.62,18523.860000000004,7409.55]
["2016",31885.409999999996,15942.71,6181.87,9760.83,3904.3399999999997]
["2017",72911.41,29712.160000000003,4888.57,38310.68,4888.57]
["398",67204.31,7996.1100000000006,59150.2,58,52.68]
["1997 & Prior",47575.69,0,47517.69,58,0]
["2001",6542.59,1962.77,4579.82,0,0]
["2002",2548.36,764.5,1783.86,0,0]
["2004",2883.63,1441.82,1441.81,0,0]
["2012",7654.04,3827.02,3827.02,0,52.68]
["398A",19074.7,9537.35,7601.28,1936.0700000000006,1290.72]
["2014",19074.7,9537.35,7601.28,1936.0700000000006,1290.72]
["Grand Total",108191518.01000004,36521840.809999987,44649262.079999954,27020415.119999982,3123367.650000005]

{"sheet":"CY_Report","index":60,"n_rows":3335,"n_cols":24,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["CFG"]
["Report as of 12/31/2017"]
[]
[null,null,null,{"$f":"IF(X4=\"\",\"\",IF(LEN(X4)=3,X4&\"0\",X4))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L4-O4-T4","v":0},{"$f":"IF(AQ4=\"\",\"\",IF(LEN(AQ4)=3,AQ4&0,LEFT(AQ4,4)))","v":""}]
["Sys No","Ext","Description","FERC Code","FERC code upd","G/L Expense Acct No","G/L Asset Acct No","G/L Accum Acct No","In Svc \nDate","Vintage","Location","Acquired\nValue","P\nT","Est\nLife","Salv/168 Allow\nSec 179","Depreciable\nBasis","Prior\nThru","Prior Accum\nDepreciation","Current YTD Depreciation","Current Accum Depr","Key\nCode","EY Notes","NTV","FERC Code (Original)"]
["000002","000","FRANCHISES & CONSENTS",{"$f":"IF(X6=\"\",\"\",IF(LEN(X6)=3,X6&\"0\",X6))","v":"3020"},{"$f":"VLOOKUP(D6,'FERC Code upd'!A:B,2,0)","v":"3020"},"101-302",null,null,"1977-12-31","1997 & Prior",null,10639,"Z"," 33  04",0,10639,"1993-12-31",10639,0,10639,null,null,{"$f":"L6-O6-T6","v":0},"302"]
["000025","002","MAINS","3761",{"$f":"VLOOKUP(D7,'FERC Code upd'!A:B,2,0)","v":"3761"},"101-3761",null,null,"1989-03-31","1997 & Prior",null,407541.95,"P"," 20  00",0,407541.95,"1993-12-31",407541.95,0,407541.95,"m",null,{"$f":"L7-O7-T7","v":0},"3761"]
["000029","008","MAINS - IRB","3761",{"$f":"VLOOKUP(D8,'FERC Code upd'!A:B,2,0)","v":"3761"},"101-3761",null,null,"1985-12-31","1997 & Prior",null,919890,"P"," 15  00",0,919890,"1993-12-31",919890,0,919890,null,null,0,"3761"]
["000030","000","MAINS - IRB","3761",{"$f":"VLOOKUP(D9,'FERC Code upd'!A:B,2,0)","v":"3761"},"101-3761",null,null,"1986-12-31","1997 & Prior",null,441796,"P"," 15  00",0,441796,"1993-12-31",441796,0,441796,null,null,0,"3761"]
["000031","000","MAINS - IRB","3761",{"$f":"VLOOKUP(D10,'FERC Code upd'!A:B,2,0)","v":"3761"},"101-3761",null,null,"1987-12-31","1997 & Prior",null,353612,"P"," 15  00",0,353612,"1993-12-31",353599.69,0,353599.69,null,null,12.309999999997672,"3761"]
["000040","006","M&R STATION","3780",{"$f":"VLOOKUP(D11,'FERC Code upd'!A:B,2,0)","v":"378"},"101-378",null,null,"1987-12-31","1997 & Prior",null,9560.2800000000007,"P"," 20  00",0,9560.2800000000007,"1993-12-31",9560.2800000000007,0,9560.2800000000007,"m",null,0,"378"]
["000041","002","M&R STATION","3780",{"$f":"VLOOKUP(D12,'FERC Code upd'!A:B,2,0)","v":"378"},"101-378",null,null,"1988-03-31","1997 & Prior",null,1260,"P"," 20  00",0,1260,"1993-12-31",1259.82,0,1259.82,"m",null,0.18000000000006366,"378"]
["000042","000","M&R STATION","3780",{"$f":"VLOOKUP(D13,'FERC Code upd'!A:B,2,0)","v":"378"},"101-378",null,null,"1988-06-30","1997 & Prior",null,1315,"P"," 20  00",0,1315,"1993-12-31",1315,0,1315,"m",null,0,"378"]
["000043","000","M&R STATION","3780",{"$f":"VLOOKUP(D14,'FERC Code upd'!A:B,2,0)","v":"378"},"101-378",null,null,"1988-12-31","1997 & Prior",null,8559,"P"," 20  00",0,8559,"1993-12-31",8559,0,8559,"m",null,0,"378"]
["000044","000","M&R STATION","3780",{"$f":"VLOOKUP(D15,'FERC Code upd'!A:B,2,0)","v":"378"},"101-378",null,null,"1989-03-31","1997 & Prior",null,2594,"P"," 20  00",0,2594,"1993-12-31",2594,0,2594,"m",null,0,"378"]
["000045","000","M&R STATION","3780",{"$f":"VLOOKUP(D16,'FERC Code upd'!A:B,2,0)","v":"378"},"101-378",null,null,"1989-06-30","1997 & Prior",null,2182,"P"," 20  00",0,2182,"1993-12-31",2182,0,2182,"m",null,0,"378"]
["000047","000","M&R STATION","3780",{"$f":"VLOOKUP(D17,'FERC Code upd'!A:B,2,0)","v":"378"},"101-378",null,null,"1989-12-31","1997 & Prior",null,3557,"P"," 20  00",0,3557,"1993-12-31",3557,0,3557,"m",null,0,"378"]
["000048","000","M&R STATION - IRB","3781",{"$f":"VLOOKUP(D18,'FERC Code upd'!A:B,2,0)","v":"3781"},"101-3781",null,null,"1985-12-31","1997 & Prior",null,5826,"P"," 15  00",0,5826,"1993-12-31",5826,0,5826,null,null,0,"3781"]
["000053","002","CITY GATE","3790",{"$f":"VLOOKUP(D19,'FERC Code upd'!A:B,2,0)","v":"379"},"101-379","1010-3790","1080-3790","1989-12-31","1997 & Prior",null,2646.02,"P"," 20  00",0,2646.02,"1993-12-31",2646.02,0,2646.02,"m",null,0,"379"]
["000054","000","CITY GATE - IRB","3791",{"$f":"VLOOKUP(D20,'FERC Code upd'!A:B,2,0)","v":"3791"},"101-3791",null,null,"1986-12-31","1997 & Prior",null,165496,"P"," 15  00",0,165496,"1993-12-31",165496,0,165496,null,null,0,"3791"]
["000099","004","METERS - IRB","3811",381,"101-3811",null,null,"1986-12-31","1997 & Prior",null,17176.28,"P"," 15  00",0,17176.28,"1993-12-31",17176.28,0,17176.28,null,null,0,"3811"]
["000112","002","METER INSTALLATION","3820",{"$f":"VLOOKUP(D22,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382","1010-3820","1080-3920","1987-09-30","1997 & Prior",null,2327.02,"P"," 20  00",0,2327.02,"1993-12-31",2327.02,0,2327.02,"m",null,0,"382"]
["000113","000","METER INSTALLATION","3820",{"$f":"VLOOKUP(D23,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382",null,null,"1987-12-31","1997 & Prior",null,5053,"P"," 20  00",0,5053,"1993-12-31",5051.8999999999996,0,5051.8999999999996,"m",null,1.1000000000003638,"382"]
["000115","000","METER INSTALLATION","3820",{"$f":"VLOOKUP(D24,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382",null,null,"1988-06-30","1997 & Prior",null,6446,"P"," 20  00",0,6446,"1993-12-31",6446,0,6446,"m",null,0,"382"]
["000116","000","METER INSTALLATION","3820",{"$f":"VLOOKUP(D25,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382",null,null,"1988-09-30","1997 & Prior",null,3628,"P"," 20  00",0,3628,"1993-12-31",3628,0,3628,"m",null,0,"382"]
["000117","000","METER INSTALLATION","3820",{"$f":"VLOOKUP(D26,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382",null,null,"1988-12-31","1997 & Prior",null,3008,"P"," 20  00",0,3008,"1993-12-31",3008,0,3008,"m",null,0,"382"]
["000119","000","METER INSTALLATION","3820",{"$f":"VLOOKUP(D27,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382",null,null,"1989-06-30","1997 & Prior",null,14812,"P"," 20  00",0,14812,"1993-12-31",14812,0,14812,"m",null,0,"382"]
["000120","000","METER INSTALLATION","3820",{"$f":"VLOOKUP(D28,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382",null,null,"1989-09-30","1997 & Prior",null,16735,"P"," 20  00",0,16735,"1993-12-31",16735,0,16735,"m",null,0,"382"]
["000121","000","METER INSTALLATION","3820",{"$f":"VLOOKUP(D29,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382",null,null,"1989-12-31","1997 & Prior",null,5200,"P"," 20  00",0,5200,"1993-12-31",5200,0,5200,"m",null,0,"382"]
["000122","000","METER INSTALL - IRB","3821",382,"101-3821",null,null,"1985-12-31","1997 & Prior",null,4469,"P"," 15  00",0,4469,"1993-12-31",4469,0,4469,null,null,0,"3821"]
["000123","000","METER INSTALL - IRB","3821",382,"101-3821",null,null,"1986-12-31","1997 & Prior",null,21920,"P"," 15  00",0,21920,"1993-12-31",21920,0,21920,null,null,0,"3821"]
["000127","000","REGULATORS","3830",{"$f":"VLOOKUP(D32,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1980-12-31","1997 & Prior",null,8574,"P"," 33  04",0,8574,"1993-12-31",8574,0,8574,"s",null,0,"383"]
["000131","002","REGULATORS","3830",{"$f":"VLOOKUP(D33,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1984-12-31","1997 & Prior",null,12329.55,"P"," 15  00",0,11781.92,"1993-12-31",11781.92,0,11781.92,"r",null,547.6299999999992,"383"]
["000132","000","REGULATORS","3830",{"$f":"VLOOKUP(D34,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1985-12-31","1997 & Prior",null,21494,"P"," 15  00",0,20339,"1993-12-31",20339,0,20339,"r",null,1155,"383"]
["000133","000","REGULATORS","3830",{"$f":"VLOOKUP(D35,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1986-12-31","1997 & Prior",null,4389,"P"," 15  00",0,4389,"1993-12-31",4388.5200000000004,0,4388.5200000000004,null,null,0.47999999999956344,"383"]
["000134","000","REGULATORS","3830",{"$f":"VLOOKUP(D36,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1987-06-30","1997 & Prior",null,11057,"P"," 20  00",0,11057,"1993-12-31",11057,0,11057,"m",null,0,"383"]
["000135","000","REGULATORS","3830",{"$f":"VLOOKUP(D37,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1987-09-30","1997 & Prior",null,4046,"P"," 20  00",0,4046,"1993-12-31",4046,0,4046,"m",null,0,"383"]
["000136","000","REGULATORS","3830",{"$f":"VLOOKUP(D38,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1987-12-31","1997 & Prior",null,2013,"P"," 20  00",0,2013,"1993-12-31",2013,0,2013,"m",null,0,"383"]
["000137","000","REGULATORS","3830",{"$f":"VLOOKUP(D39,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1988-03-31","1997 & Prior",null,11808,"P"," 20  00",0,11808,"1993-12-31",11808,0,11808,"m",null,0,"383"]
["000138","000","REGULATORS","3830",{"$f":"VLOOKUP(D40,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1988-06-30","1997 & Prior",null,20790,"P"," 20  00",0,20790,"1993-12-31",20790,0,20790,"m",null,0,"383"]
["000139","000","REGULATORS","3830",{"$f":"VLOOKUP(D41,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1988-09-30","1997 & Prior",null,35506,"P"," 20  00",0,35506,"1993-12-31",35506,0,35506,"m",null,0,"383"]
["000140","000","REGULATORS","3830",{"$f":"VLOOKUP(D42,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1988-12-31","1997 & Prior",null,5353,"P"," 20  00",0,5353,"1993-12-31",5353,0,5353,"m",null,0,"383"]
["000141","000","REGULATORS","3830",{"$f":"VLOOKUP(D43,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1989-03-31","1997 & Prior",null,5207,"P"," 20  00",0,5207,"1993-12-31",5207,0,5207,"m",null,0,"383"]
["000142","000","REGULATORS","3830",{"$f":"VLOOKUP(D44,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1989-06-30","1997 & Prior",null,11684,"P"," 20  00",0,11684,"1993-12-31",11684,0,11684,"m",null,0,"383"]
["000143","000","REGULATORS","3830",{"$f":"VLOOKUP(D45,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1989-09-30","1997 & Prior",null,17619,"P"," 20  00",0,17619,"1993-12-31",17619,0,17619,"m",null,0,"383"]
["000144","000","REGULATORS","3830",{"$f":"VLOOKUP(D46,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1989-12-31","1997 & Prior",null,10415,"P"," 20  00",0,10415,"1993-12-31",10415,0,10415,"m",null,0,"383"]
["000145","000","REGULATORS - IRB","3831",{"$f":"VLOOKUP(D47,'FERC Code upd'!A:B,2,0)","v":"3831"},"101-3831",null,null,"1985-12-31","1997 & Prior",null,2032,"P"," 15  00",0,2032,"1993-12-31",1965.14,0,1965.14,null,null,66.8599999999999,"3831"]
["000146","000","REGULATORS - IRB","3831",{"$f":"VLOOKUP(D48,'FERC Code upd'!A:B,2,0)","v":"3831"},"101-3831",null,null,"1986-12-31","1997 & Prior",null,9964,"P"," 15  00",0,9964,"1993-12-31",9630.2099999999991,0,9630.2099999999991,null,null,333.79000000000087,"3831"]
["000148","000","IND. M&R STATION","3850",{"$f":"VLOOKUP(D49,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385",null,null,"1984-12-31","1997 & Prior",null,1070,"P"," 15  00",0,1010,"1993-12-31",1010,0,1010,"r",null,60,"385"]
["000149","000","IND. M&R STATION","3850",{"$f":"VLOOKUP(D50,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385",null,null,"1987-06-30","1997 & Prior",null,2,"P"," 20  00",0,2,"1993-12-31",2,0,2,"m",null,0,"385"]
["000150","002","IND. M&R STATION","3850",{"$f":"VLOOKUP(D51,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385",null,null,"1988-03-31","1997 & Prior",null,1022,"P"," 20  00",0,1022,"1993-12-31",1022,0,1022,"m",null,0,"385"]
["000151","004","IND. M&R STATION","3850",{"$f":"VLOOKUP(D52,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385",null,null,"1988-06-30","1997 & Prior",null,6479.75,"P"," 20  00",0,6479.75,"1993-12-31",6479.75,0,6479.75,"m",null,0,"385"]
["000153","008","IND. M&R STATION","3850",{"$f":"VLOOKUP(D53,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385",null,null,"1988-12-31","1997 & Prior",null,93154.92,"P"," 20  00",0,93154.92,"1993-12-31",93154.92,0,93154.92,"m",null,0,"385"]
["000154","002","IND. M&R STATION","3850",{"$f":"VLOOKUP(D54,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385",null,null,"1989-03-31","1997 & Prior",null,23995,"P"," 20  00",0,23995,"1993-12-31",23995,0,23995,"m",null,0,"385"]
["000155","000","IND. M&R STATION","3850",{"$f":"VLOOKUP(D55,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385",null,null,"1989-06-30","1997 & Prior",null,18167,"P"," 20  00",0,18167,"1993-12-31",18167,0,18167,"m",null,0,"385"]
["000156","000","IND. M&R STATION","3850",{"$f":"VLOOKUP(D56,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385",null,null,"1989-09-30","1997 & Prior",null,35791,"P"," 20  00",0,35791,"1993-12-31",35791,0,35791,"m",null,0,"385"]
["000158","000","IND. M&R - IRB","3851",{"$f":"VLOOKUP(D57,'FERC Code upd'!A:B,2,0)","v":"3851"},"101-3851",null,null,"1986-12-31","1997 & Prior",null,24441,"P"," 15  00",0,24441,"1993-12-31",24441,0,24441,null,null,0,"3851"]
["000160","002","OTHER EQUIPMENT","3870",{"$f":"VLOOKUP(D58,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387","1010-3870","1080-3870","1986-12-31","1997 & Prior",null,8427.7999999999993,"P"," 15  00",0,8427.7999999999993,null,8427.7999999999993,0,8427.7999999999993,null,null,0,"387"]
["000161","000","OTHER EQUIPMENT","3870",{"$f":"VLOOKUP(D59,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1987-06-30","1997 & Prior",null,10408,"P"," 20  00",0,10408,"1993-12-31",10408,0,10408,"m",null,0,"387"]
["000162","000","OTHER EQUIPMENT","3870",{"$f":"VLOOKUP(D60,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1987-09-30","1997 & Prior",null,350,"P"," 20  00",0,350,"1993-12-31",350,0,350,"m",null,0,"387"]
["000163","000","OTHER EQUIPMENT","3870",{"$f":"VLOOKUP(D61,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1987-12-31","1997 & Prior",null,158,"P"," 20  00",0,158,"1993-12-31",157.88,0,157.88,"m",null,0.12000000000000455,"387"]
["000164","002","OTHER EQUIPMENT","3870",{"$f":"VLOOKUP(D62,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1988-03-31","1997 & Prior",null,184,"P"," 20  00",0,184,"1993-12-31",184,0,184,"m",null,0,"387"]
["000165","000","OTHER EQUIPMENT","3870",{"$f":"VLOOKUP(D63,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1988-12-31","1997 & Prior",null,27789,"P"," 20  00",0,27789,"1993-12-31",27789,0,27789,"m",null,0,"387"]
["000166","002","OTHER EQUIPMENT","3870",{"$f":"VLOOKUP(D64,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1989-03-31","1997 & Prior",null,1830,"P"," 20  00",0,1830,"1993-12-31",1830,0,1830,"m",null,0,"387"]
["000201","002","POWER OPERATED EQUIPMENT","3960",{"$f":"VLOOKUP(D65,'FERC Code upd'!A:B,2,0)","v":"396"},"101-396",null,null,"1986-12-31","1997 & Prior",null,4062,"P"," 05  00",0,4062,"1990-12-31",4062,0,4062,null,null,0,"396"]
["000207","000","MISC EQUIPMENT","3980",{"$f":"VLOOKUP(D66,'FERC Code upd'!A:B,2,0)","v":"398"},"101-398",null,null,"1981-12-31","1997 & Prior",null,405,"P"," 05  00",0,405,"1989-12-31",405,0,405,null,null,0,"398"]
["000208","000","MISC. EQUIPMENT","3980",{"$f":"VLOOKUP(D67,'FERC Code upd'!A:B,2,0)","v":"398"},"101-398",null,null,"1985-12-31","1997 & Prior",null,1063,"P"," 05  00",0,1006,"1989-12-31",1005,0,1005,"r",null,58,"398"]
["000209","000","MISC. EQUIPMENT","3980",{"$f":"VLOOKUP(D68,'FERC Code upd'!A:B,2,0)","v":"398"},"101-398",null,null,"1986-12-31","1997 & Prior",null,519,"P"," 05  00",0,519,"1990-12-31",519,0,519,null,null,0,"398"]
["000238","000","M&R STATION","3780",{"$f":"VLOOKUP(D69,'FERC Code upd'!A:B,2,0)","v":"378"},"101-378",null,null,"1990-03-31","1997 & Prior",null,6368.47,"P"," 20  00",0,6368.47,"1993-12-31",6368.47,0,6368.47,"m",null,0,"378"]
["000239","000","CITY GATE",{"$f":"IF(X70=\"\",\"\",IF(LEN(X70)=3,X70&\"0\",X70))","v":"3790"},{"$f":"VLOOKUP(D70,'FERC Code upd'!A:B,2,0)","v":"379"},"101-379",null,null,"1990-09-30","1997 & Prior",null,3083.8,"P"," 20  00",0,3083.8,"1993-12-31",3083.8,0,3083.8,"m",null,0,"379"]
["000248","000","METER INSTALLATION","3820",{"$f":"VLOOKUP(D71,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382",null,null,"1990-06-30","1997 & Prior",null,7073.15,"P"," 20  00",0,7073.15,"1993-12-31",7073.15,0,7073.15,"m",null,{"$f":"L71-O71-T71","v":0},"382"]
["000249","000","METER INSTALLATION","3820",{"$f":"VLOOKUP(D72,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382",null,null,"1990-09-30","1997 & Prior",null,13376.49,"P"," 20  00",0,13376.49,"1993-12-31",13376.49,0,13376.49,"m",null,0,"382"]
["000250","000","METER INSTALLATION","3820",{"$f":"VLOOKUP(D73,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382",null,null,"1990-12-31","1997 & Prior",null,8399.36,"P"," 20  00",0,8399.36,"1993-12-31",8399.36,0,8399.36,"m",null,0,"382"]
["000251","000","REGULATORS","3830",{"$f":"VLOOKUP(D74,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1990-03-31","1997 & Prior",null,9451.0400000000009,"P"," 20  00",0,9451.0400000000009,"1993-12-31",9451.0400000000009,0,9451.0400000000009,"m",null,0,"383"]
["000252","000","REGULATORS","3830",{"$f":"VLOOKUP(D75,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1990-06-30","1997 & Prior",null,2991.85,"P"," 20  00",0,2991.85,"1993-12-31",2991.85,0,2991.85,"m",null,0,"383"]
["000253","000","REGULATORS","3830",{"$f":"VLOOKUP(D76,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1990-12-31","1997 & Prior",null,5473.86,"P"," 20  00",0,5473.86,"1993-12-31",5473.86,0,5473.86,"m",null,0,"383"]
["000254","002","IND. M&R STATION","3850",{"$f":"VLOOKUP(D77,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385",null,null,"1990-03-31","1997 & Prior",null,6410.36,"P"," 20  00",0,6410.36,"1993-12-31",6410.36,0,6410.36,"m",null,0,"385"]
["000255","000","IND. M&R STATION","3850",{"$f":"VLOOKUP(D78,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385",null,null,"1990-06-30","1997 & Prior",null,31391.35,"P"," 20  00",0,31391.35,"1993-12-31",31391.35,0,31391.35,"m",null,0,"385"]
["000256","002","IND. M&R STATION","3850",{"$f":"VLOOKUP(D79,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385",null,null,"1990-09-30","1997 & Prior",null,711.26,"P"," 20  00",0,711.26,"1993-12-31",711.26,0,711.26,"m",null,0,"385"]
["000257","000","IND. M&R STATION","3850",{"$f":"VLOOKUP(D80,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385",null,null,"1990-12-31","1997 & Prior",null,17757.349999999999,"P"," 20  00",0,17757.349999999999,"1993-12-31",17757.349999999999,0,17757.349999999999,"m",null,0,"385"]
["000258","000","OTHER EQUIPMENT","3870",{"$f":"VLOOKUP(D81,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1990-09-30","1997 & Prior",null,10337.65,"P"," 20  00",0,10337.65,"1993-12-31",10337.65,0,10337.65,"m",null,0,"387"]
["000259","000","OTHER EQUIPMENT","3870",{"$f":"VLOOKUP(D82,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1990-12-31","1997 & Prior",null,10157.700000000001,"P"," 20  00",0,10157.700000000001,"1993-12-31",10157.700000000001,0,10157.700000000001,"m",null,0,"387"]
["000272","000","MISC. EQUIPMENT","3980",{"$f":"VLOOKUP(D83,'FERC Code upd'!A:B,2,0)","v":"398"},"101-398",null,null,"1990-09-30","1997 & Prior",null,922,"P"," 07  00",0,922,"1993-12-31",922,0,922,"m",null,0,"398"]
["000273","000","REGULATORS","3830",{"$f":"VLOOKUP(D84,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1990-09-30","1997 & Prior",null,2121.14,"P"," 20  00",0,2121.14,"1993-12-31",2121.14,0,2121.14,"m",null,0,"383"]
["000302","000","STRUCTURES & IMP","3750",{"$f":"VLOOKUP(D85,'FERC Code upd'!A:B,2,0)","v":"375"},"101-375",null,null,"1991-12-31","1997 & Prior",null,151042.23000000001,"R"," 31  06",0,151042.23000000001,"1993-12-31",120075.54,4795.59,124871.13,null,null,26171.100000000006,"375"]
["000303","014","MAINS","3760",3761,"101-376",null,null,"1991-12-31","1997 & Prior",null,397080.11,"P"," 20  00",0,397080.11,"1993-12-31",397080.11,0,397080.11,null,null,0,"376"]
["000304","002","M&R STATION","3780",{"$f":"VLOOKUP(D87,'FERC Code upd'!A:B,2,0)","v":"378"},"101-378",null,null,"1991-12-31","1997 & Prior",null,65466.41,"P"," 20  00",0,65466.41,"1993-12-31",65466.41,0,65466.41,null,null,0,"378"]
["000308","000","REGULATORS","3830",{"$f":"VLOOKUP(D88,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1991-12-31","1997 & Prior",null,38509.629999999997,"P"," 20  00",0,38509.629999999997,"1993-12-31",38509.629999999997,0,38509.629999999997,null,null,0,"383"]
["000309","004","IND M&R STATION","3850",{"$f":"VLOOKUP(D89,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385",null,null,"1991-12-31","1997 & Prior",null,38195.43,"P"," 20  00",0,38195.43,"1993-12-31",38195.43,0,38195.43,null,null,0,"385"]
["000311","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D90,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1991-12-31","1997 & Prior",null,2206.91,"P"," 20  00",0,2206.91,"1993-12-31",2206.91,0,2206.91,null,null,0,"387"]
["000312","002","OTHER EQUIP","3870",{"$f":"VLOOKUP(D91,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1991-12-31","1997 & Prior",null,0.24,"P"," 20  00",0,0.24,"1993-12-31",0.24,0,0.24,null,null,0,"387"]
["000313","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D92,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1991-12-31","1997 & Prior",null,2657.81,"P"," 20  00",0,2657.81,"1993-12-31",2657.81,0,2657.81,null,null,0,"387"]
["000314","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D93,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1991-12-31","1997 & Prior",null,9540,"P"," 20  00",0,9540,"1993-12-31",9540,0,9540,null,null,0,"387"]
["000315","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D94,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1991-12-31","1997 & Prior",null,3024.51,"P"," 20  00",0,3024.51,"1993-12-31",3024.51,0,3024.51,null,null,0,"387"]
["000316","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D95,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1991-12-31","1997 & Prior",null,666.45,"P"," 20  00",0,666.45,"1993-12-31",666.45,0,666.45,null,null,0,"387"]
["000317","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D96,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1991-12-31","1997 & Prior",null,666.44,"P"," 20  00",0,666.44,"1993-12-31",666.44,0,666.44,null,null,0,"387"]
["000318","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D97,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1991-12-31","1997 & Prior",null,627,"P"," 20  00",0,627,"1993-12-31",627,0,627,null,null,0,"387"]
["000319","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D98,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1991-12-31","1997 & Prior",null,1216.1099999999999,"P"," 20  00",0,1216.1099999999999,"1993-12-31",1216.1099999999999,0,1216.1099999999999,null,null,0,"387"]
["000320","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D99,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1991-12-31","1997 & Prior",null,966.43,"P"," 20  00",0,966.43,"1993-12-31",966.43,0,966.43,null,null,0,"387"]
["000321","002","OTHER EQUIP","3870",{"$f":"VLOOKUP(D100,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1991-12-31","1997 & Prior",null,0.65,"P"," 20  00",0,0.65,"1993-12-31",0.65,0,0.65,null,null,0,"387"]
["000336","002","COMMUNICATION EQUIP","3970",{"$f":"VLOOKUP(D101,'FERC Code upd'!A:B,2,0)","v":"397"},"101-397",null,null,"1991-12-31","1997 & Prior",null,1041.19,"P"," 07  00",0,1041.19,"1993-12-31",1041.19,0,1041.19,null,null,0,"397"]
["000337","000","STRUCTURES & IMP","3750",{"$f":"VLOOKUP(D102,'FERC Code upd'!A:B,2,0)","v":"375"},"101-375",null,null,"1979-12-31","1997 & Prior",null,18327,"R"," 33  04",0,18327,"1993-12-31",18327,0,18327,null,null,0,"375"]
["000417","000","STRUCTURES & IMP","3750",{"$f":"VLOOKUP(D103,'FERC Code upd'!A:B,2,0)","v":"375"},"101-375",null,null,"1992-05-31","1997 & Prior",null,532.5,"R"," 31  06",0,532.5,"1993-12-31",416.31,16.91,433.22,null,null,99.279999999999973,"375"]
["000418","000","STURCTURES & IMP","3750",{"$f":"VLOOKUP(D104,'FERC Code upd'!A:B,2,0)","v":"375"},"101-375",null,null,"1992-02-28","1997 & Prior",null,9812,"R"," 31  06",0,9812,"1993-12-31",7748.4,311.43,8059.83,null,null,1752.17,"375"]
["000419","000","MAINS","3760",3761,"101-376",null,null,"1992-12-31","1997 & Prior",null,212457.52,"P"," 20  00",0,212457.52,"1993-12-31",212457.52,0,212457.52,null,null,0,"376"]
["000420","000","M&R STATION GEN","3780",{"$f":"VLOOKUP(D106,'FERC Code upd'!A:B,2,0)","v":"378"},"101-378",null,null,"1992-12-31","1997 & Prior",null,35366.75,"P"," 20  00",0,35366.75,"1993-12-31",35366.75,0,35366.75,null,null,0,"378"]
["000421","002","M&R STATION CITY","3790",{"$f":"VLOOKUP(D107,'FERC Code upd'!A:B,2,0)","v":"379"},"101-379",null,null,"1992-12-31","1997 & Prior",null,47576.61,"P"," 20  00",0,47576.61,"1993-12-31",47576.61,0,47576.61,null,null,0,"379"]
["000422","012","SERVICES","3800",3801,"101-380",null,null,"1992-12-31","1997 & Prior",null,111563.21,"P"," 20  00",0,111563.21,"1993-12-31",111563.21,0,111563.21,null,null,0,"380"]
["000423","012","METERS","3810",{"$f":"VLOOKUP(D109,'FERC Code upd'!A:B,2,0)","v":"381"},"101-381",null,null,"1992-12-31","1997 & Prior",null,16139.65,"P"," 20  00",0,16139.65,"1993-12-31",16139.65,0,16139.65,null,null,0,"381"]
["000424","008","METER INSTALLS","3820",{"$f":"VLOOKUP(D110,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382",null,null,"1992-12-31","1997 & Prior",null,42044.97,"P"," 20  00",0,42044.97,"1993-12-31",42044.97,0,42044.97,null,null,0,"382"]
["000425","000","REGULATORS","3830",{"$f":"VLOOKUP(D111,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1992-12-31","1997 & Prior",null,12399.76,"P"," 20  00",0,12399.76,"1993-12-31",12399.76,0,12399.76,null,null,0,"383"]
["000426","002","IND M&R STATION","3850",{"$f":"VLOOKUP(D112,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385",null,null,"1992-12-31","1997 & Prior",null,35783.08,"P"," 20  00",0,35783.08,"1993-12-31",35783.08,0,35783.08,null,null,0,"385"]
["000427","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D113,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1992-12-31","1997 & Prior",null,694.54,"P"," 20  00",0,694.54,"1993-12-31",694.54,0,694.54,null,null,0,"387"]
["000428","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D114,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1992-12-31","1997 & Prior",null,515.16,"P"," 20  00",0,515.16,"1993-12-31",515.16,0,515.16,null,null,0,"387"]
["000429","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D115,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1992-12-31","1997 & Prior",null,2016.64,"P"," 20  00",0,2016.64,"1993-12-31",2016.64,0,2016.64,null,null,0,"387"]
["000430","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D116,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1992-12-31","1997 & Prior",null,577.70000000000005,"P"," 20  00",0,577.70000000000005,"1993-12-31",577.70000000000005,0,577.70000000000005,null,null,0,"387"]
["000431","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D117,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1992-12-31","1997 & Prior",null,1614.11,"P"," 20  00",0,1614.11,"1993-12-31",1614.11,0,1614.11,null,null,0,"387"]
["000432","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D118,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1992-12-31","1997 & Prior",null,2464.5300000000002,"P"," 20  00",0,2464.5300000000002,"1993-12-31",2464.5300000000002,0,2464.5300000000002,null,null,0,"387"]
["000433","000","OTHER EUQIP","3870",{"$f":"VLOOKUP(D119,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1992-12-31","1997 & Prior",null,1251.8599999999999,"P"," 20  00",0,1251.8599999999999,"1993-12-31",1251.8599999999999,0,1251.8599999999999,null,null,0,"387"]
["000434","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D120,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1992-12-31","1997 & Prior",null,226.65,"P"," 20  00",0,226.65,"1993-12-31",226.65,0,226.65,null,null,0,"387"]
["000450","000","TRAILER","3920",{"$f":"VLOOKUP(D121,'FERC Code upd'!A:B,2,0)","v":"3920"},"101-392",null,null,"1992-12-31","1997 & Prior",null,1400,"P"," 05  00",0,1400,"1993-12-31",1400,0,1400,null,null,0,"392"]
["000451","000","EMERG TRAILRT","3920",{"$f":"VLOOKUP(D122,'FERC Code upd'!A:B,2,0)","v":"3920"},"101-392",null,null,"1992-12-31","1997 & Prior",null,5995,"P"," 05  00",0,5995,"1993-12-31",5995,0,5995,null,null,0,"392"]
["000452","000","TOOL & EQUIP","3940",{"$f":"VLOOKUP(D123,'FERC Code upd'!A:B,2,0)","v":"394"},"101-394",null,null,"1992-12-31","1997 & Prior",null,907.08,"P"," 07  00",0,907.08,"1993-12-31",907.08,0,907.08,null,null,0,"394"]
["000453","000","TOOL & EQUIP","3940",{"$f":"VLOOKUP(D124,'FERC Code upd'!A:B,2,0)","v":"394"},"101-394",null,null,"1992-12-31","1997 & Prior",null,1036.67,"P"," 07  00",0,1036.67,"1993-12-31",1036.67,0,1036.67,null,null,0,"394"]
["000454","000","TOOLS & EQUIP","3940",{"$f":"VLOOKUP(D125,'FERC Code upd'!A:B,2,0)","v":"394"},"101-394",null,null,"1992-12-31","1997 & Prior",null,808.89,"P"," 07  00",0,808.89,"1993-12-31",808.89,0,808.89,null,null,0,"394"]
["000570","000","OTHER EQUIPMENT","3870",{"$f":"VLOOKUP(D146,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1993-12-31","1997 & Prior",null,693.35,"P"," 20  00",0,693.35,"1993-12-31",693.35,0,693.35,null,null,0,"387"]
["000597","000","TOOLS & EQUIP","3940",{"$f":"VLOOKUP(D157,'FERC Code upd'!A:B,2,0)","v":"394"},"101-394",null,null,"1993-12-31","1997 & Prior",null,11395,"P"," 07  00",0,11395,"1993-12-31",11395,0,11395,null,null,0,"394"]
["000692","000","OTHER EQUIP","3870",{"$f":"VLOOKUP(D181,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1994-12-31","1997 & Prior",null,651.92999999999995,"P"," 20  00",0,651.92999999999995,null,651.92999999999995,0,651.92999999999995,null,null,0,"387"]
["000785","012","METER INSTALL","3820",{"$f":"VLOOKUP(D209,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382",null,null,"1982-12-31","1997 & Prior",null,9644.8700000000008,"P"," 15  00",0,9644.8700000000008,"1993-12-31",9536.2900000000009,0,9536.2900000000009,null,null,108.57999999999993,"382"]
["000823","000","OTHER EQUIPMENT","3870",{"$f":"VLOOKUP(D242,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387",null,null,"1995-12-31","1997 & Prior",null,807.27,"P"," 20  00",0,807.27,null,807.27,0,807.27,null,null,0,"387"]
["000896","000","POWER OPER","3960",{"$f":"VLOOKUP(D265,'FERC Code upd'!A:B,2,0)","v":"396"},"101-396",null,null,"1996-12-31","1997 & Prior",null,57189.3,"P"," 07  00",0,57189.3,null,57189.3,0,57189.3,null,null,0,"396"]
["000983","000","M & R STATION-CITY GATE","3790",{"$f":"VLOOKUP(D303,'FERC Code upd'!A:B,2,0)","v":"379"},"101-379",null,null,"1999-12-31","1999",null,-27873.5,"P"," 20  00",0,-27873.5,null,-24300.67,-1242.5999999999999,-25543.27,"m",null,-2330.2299999999996,"379"]
["000998","000","REGULATORS","3830",{"$f":"VLOOKUP(D317,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383",null,null,"1999-12-31","1999",null,11004.03,"P"," 20  00",0,11004.03,null,9593.5499999999993,490.56,10084.11,"m",null,919.92000000000007,"383"]
["001058","000","LAND AND LAND RIGHTS","3740",{"$f":"VLOOKUP(D353,'FERC Code upd'!A:B,2,0)","v":"3740"},"101-374",null,null,"2001-03-31","2001",null,1036,"R"," 39  00",0,1036,null,419.46,26.56,446.02,null,null,589.98,"374"]
["001075","000","SERVICES","3800",3801,"101-380",null,null,"2001-12-31","2001",null,220385.54,"P"," 20  00",66115.66,154269.88,null,120741.71,6877.57,127619.28,"smr",null,26650.600000000006,"380"]
["001109","000","POWER OPERATED EQUIP","3960",{"$f":"VLOOKUP(D384,'FERC Code upd'!A:B,2,0)","v":"396"},"101-396",null,null,"2001-12-31","2001",null,854.36,"P"," 07  00",256.31,598.04999999999995,null,598.04999999999995,0,598.04999999999995,"smr",null,0,"396"]
["001131","000","METER INSTALLATIONS","3820",{"$f":"VLOOKUP(D405,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382",null,null,"2002-06-30","2002",null,39532.65,"P"," 20  00",11859.8,27672.85,null,21034.97,1234.96,22269.93,"smr",null,5402.9200000000019,"382"]
["001182","012","METERS","3810",{"$f":"VLOOKUP(D436,'FERC Code upd'!A:B,2,0)","v":"381"},"101-381",null,null,"2003-12-31","2003",null,112718.95,"P"," 20  00",56359.48,56359.47,null,40015.31,2514.4899999999998,42529.8,"sr",null,13829.669999999991,"381"]
["001226","000","M&R EQUIP-INDUSTRIAL","3850",{"$f":"VLOOKUP(D470,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385",null,null,"2004-06-30","2004",null,8314.34,"P"," 20  00",4157.17,4157.17,null,2788.95,185.52,2974.47,"smr",null,1182.7000000000003,"385"]
["001258","000","Mains - IRB","3761",{"$f":"VLOOKUP(D488,'FERC Code upd'!A:B,2,0)","v":"3761"},"101-3761","101-3761","108-3761","2005-12-31","2005","Tri-County",59174.71,"P"," 15  00",0,59174.71,null,45634.66,3494.21,49128.87,"sm",null,10045.839999999997,"3761"]
["001293","000","Meter Install","3820",{"$f":"VLOOKUP(D528,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382","101-382","101-382","2005-06-30","2005","Tri-County",20164.5,"P"," 15  00",0,20164.5,null,16145.91,1190.69,17336.599999999999,"sm",null,2827.9000000000015,"382"]
["001298","000","Meter Install","3820",{"$f":"VLOOKUP(D533,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382","101-382","108-382","2005-09-30","2005","Citrus County",3275.31,"P"," 15  00",0,3275.31,null,2574.2199999999998,193.41,2767.63,"sm",null,507.67999999999984,"382"]
["001354","000","Meter Install","3820",{"$f":"VLOOKUP(D580,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382","101-382","108-382","2006-06-30","2006","Citrus County",61062.85,"P"," 15  00",0,61062.85,"2006-09-30",45472.04,3563.61,49035.65,"sm",null,12027.199999999997,"382"]
["001376","000","Structures and Improvement","3750",{"$f":"VLOOKUP(D598,'FERC Code upd'!A:B,2,0)","v":"375"},"101-375","101-375","108-375","2006-11-30","2006","Tri-County",1700,"P"," 25  00",0,1700,null,688.5,68,756.5,"m",null,943.5,"375"]
["001415","000","Meters","3810",{"$f":"VLOOKUP(D632,'FERC Code upd'!A:B,2,0)","v":"381"},"101-381","101-381","101-381","2007-03-31","2007","Tri-County",113375.51,"P"," 15  00",0,113375.51,null,76554.61,6694.71,83249.320000000007,"s",null,30126.189999999988,"381"]
["001442","000","Meter Install","3820",{"$f":"VLOOKUP(D659,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382","101-382","108-382","2007-12-31","2007","Citrus County",1101.5,"P"," 15  00",0,1101.5,null,743.76,65.040000000000006,808.8,"s",null,292.70000000000005,"382"]
["001473","000","Services - PL","3801",{"$f":"VLOOKUP(D684,'FERC Code upd'!A:B,2,0)","v":"3801"},"101-3801","101-3801","108-3801","2007-09-30","2007","Citrus  County",41137.4,"P"," 15  00",0,41137.4,null,27777.22,2429.12,30206.34,"s",null,10931.060000000001,"3801"]
["001489","000","M&R Station - General","3780",{"$f":"VLOOKUP(D699,'FERC Code upd'!A:B,2,0)","v":"378"},"101-378","101-378","108-378","2008-03-31","2008","Tri-County",5798.53,"P"," 15  00",0,5798.53,null,3701.35,342.4,4043.75,"sm",null,1754.7799999999997,"378"]
["001518","000","Other Equipment","3971",{"$f":"VLOOKUP(D726,'FERC Code upd'!A:B,2,0)","v":"397"},"101-3971","101-3971","101-3971","2008-02-28","2008","CF20",56768.87,"P"," 07  00",28384.44,28384.43,null,28384.43,0,28384.43,"smr",null,0,"3971"]
["001545","000","Other Equipment","3971",{"$f":"VLOOKUP(D751,'FERC Code upd'!A:B,2,0)","v":"397"},"101-3971","101-3971","101-3971","2008-06-30","2008","Citrus County",1142.92,"P"," 07  00",571.46,571.46,null,571.46,0,571.46,"smr",null,0,"3971"]
["001561","002","M&R Stations","3790",{"$f":"VLOOKUP(D761,'FERC Code upd'!A:B,2,0)","v":"379"},"101-379","101-379","108-379","2008-12-31","2008","Tri-County",10674.47,"P"," 15  00",5337.24,5337.23,"2008-12-31",3158.71,311.22000000000003,3469.93,"smr",null,1867.2999999999997,"379"]
["001608","000","Mains-CF491 Educational Path","3761",{"$f":"VLOOKUP(D807,'FERC Code upd'!A:B,2,0)","v":"3761"},"101-3761","101-3761","108-3761","2009-02-28","2009","CF20",1500,"P"," 15  00",750,750,null,434.46,44.29,478.75,"smr",null,271.25,"3761"]
["001623","000","Mains-China Wok (2)","3761",{"$f":"VLOOKUP(D822,'FERC Code upd'!A:B,2,0)","v":"3761"},"101-3761","101-3761","108-3761","2009-06-30","2009","CF10",517.5,"P"," 15  00",258.75,258.75,null,146.07,15.28,161.35,"smr",null,97.4,"3761"]
["001660","000","Mains-R/W of US27 to Oakley Trans","3762",{"$f":"VLOOKUP(D859,'FERC Code upd'!A:B,2,0)","v":"3762"},"101-3762","101-3762","108-3762","2009-07-31","2009","CF10",96101.22,"P"," 15  00",48050.61,48050.61,null,26415.89,2837.34,29253.23,"smr",null,18797.38,"3762"]
["001671","000","Services 1/2 inch","3801",{"$f":"VLOOKUP(D870,'FERC Code upd'!A:B,2,0)","v":"3801"},"101-3801","101-3801","108-3801","2009-05-31","2009","CF10",12893.99,"P"," 15  00",6447,6446.99,null,3639.42,380.69,4020.11,"smr",null,2426.8799999999997,"3801"]
["001690","000","Services 1 inch","3801",{"$f":"VLOOKUP(D889,'FERC Code upd'!A:B,2,0)","v":"3801"},"101-3801","101-3801","108-3801","2009-01-31","2009","CF10",437.92,"P"," 15  00",218.96,218.96,null,126.84,12.93,139.77000000000001,"smr",null,79.19,"3801"]
["001727","001","Meters 275 and under Blanket","3810",{"$f":"VLOOKUP(D926,'FERC Code upd'!A:B,2,0)","v":"381"},"101-381","101-381","101-381","2009-03-31","2009","CF10",1467.45,"P"," 15  00",733.72,733.73,"2011-03-31",425.04,43.33,468.37,"smr",null,265.36,"381"]
["001751","000","Meter Installations","3820",{"$f":"VLOOKUP(D950,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382","101-382","108-382","2009-03-31","2009","CF10",31196.63,"P"," 15  00",15598.32,15598.31,null,9035.73,921.06,9956.7900000000009,"smr",null,5641.52,"382"]
["001779","000","Regulators 1 inch and over","3830",{"$f":"VLOOKUP(D978,'FERC Code upd'!A:B,2,0)","v":"383"},"101-383","101-383","101-383","2009-08-31","2009","CF10",7551.01,"P"," 15  00",3775.51,3775.5,null,2075.58,222.94,2298.52,"smr",null,1476.98,"383"]
["001816","000","M & R Ind 6 Bright Stars 3M","3850",{"$f":"VLOOKUP(D1015,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385","101-385","108-385","2009-09-30","2009","CF10",1360.24,"P"," 15  00",680.12,680.12,null,373.9,40.159999999999997,414.06,"smr",null,266.06,"385"]
["001831","000","M & R Ind Publix 475 5M",{"$f":"IF(X1030=\"\",\"\",IF(LEN(X1030)=3,X1030&\"0\",X1030))","v":"3850"},{"$f":"VLOOKUP(D1030,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385","101-385","108-385","2009-07-31","2009","CF20",386.89,"P"," 15  00",193.45,193.44,null,106.34,11.42,117.76,"smr",null,75.679999999999993,"385"]
["001846","000","Other Equip- Pipe Squeezers","3870",{"$f":"VLOOKUP(D1045,'FERC Code upd'!A:B,2,0)","v":"387"},"101-387","101-387","108-387","2009-07-31","2009","CF20",2235.54,"P"," 07  00",1117.77,1117.77,null,1117.77,0,1117.77,"smr",null,0,"387"]
["001892","000","Other Equipment","3971",{"$f":"VLOOKUP(D1078,'FERC Code upd'!A:B,2,0)","v":"397"},"101-3971","101-3971","101-3971","2008-12-31","2008","CF20",430.08,"P"," 07  00",215.04,215.04,null,215.04,0,215.04,"smr",null,0,"3971"]
["001911","000","Comm Equip DCUs","3970",{"$f":"VLOOKUP(D1097,'FERC Code upd'!A:B,2,0)","v":"397"},"101-397","101-397","101-397","2009-02-28","2009","CF20",3480.21,"P"," 07  00",1740.11,1740.1,null,1740.1,0,1740.1,"smr",null,0,"397"]
["001931","000","Comm Equip AMR","3971",{"$f":"VLOOKUP(D1117,'FERC Code upd'!A:B,2,0)","v":"397"},"101-3971","101-3971","101-3971","2009-06-30","2009","CF10",469750.49,"P"," 07  00",234875.25,234875.24,null,234875.24,0,234875.24,"smr",null,0,"3971"]
["001964","000","Mains-Replacement W. Trail Xing","3761",{"$f":"VLOOKUP(D1149,'FERC Code upd'!A:B,2,0)","v":"3761"},"101-3761","101-3761","108-3761","2010-02-28","2010","CF10",1054.25,"P"," 15  00",527.13,527.12,null,274.23,31.13,305.36,"smr",null,221.76,"3761"]
["001995","000","MTUs TC AMR","3811",381,"101-3811","101-3811","101-3811","2010-03-31","2010","CF10",1495,"P"," 15  00",747.5,747.5,null,388.87,44.14,433.01,"smr",null,314.49,"3811"]
["002019","000","1/2 inch Serv New-North","3801",{"$f":"VLOOKUP(D1201,'FERC Code upd'!A:B,2,0)","v":"3801"},"101-3801","101-3801","108-3801","2010-05-31","2010","CF20",3814.85,"P"," 15  00",1907.43,1907.42,null,964.13,112.63,1076.76,"smr",null,830.65999999999985,"3801"]
["002057","000","Crop Nutrition 2CTD","3761",{"$f":"VLOOKUP(D1239,'FERC Code upd'!A:B,2,0)","v":"3761"},"101-3761","101-3761","108-3761","2010-08-31","2010","CF10",14169.38,"P"," 15  00",7084.69,7084.69,null,3476.48,418.34,3894.82,"smr",null,3189.8699999999994,"3761"]
["002075","000","1/2 inch Service-New Central","3801",{"$f":"VLOOKUP(D1257,'FERC Code upd'!A:B,2,0)","v":"3801"},"101-3801","101-3801","108-3801","2010-09-30","2010","CF10",6870.78,"P"," 15  00",6870.78,0,null,0,0,0,"mr",null,0,"3801"]
["002111","000","Mains Reinf-FGT Lake Alfred","3762",{"$f":"VLOOKUP(D1293,'FERC Code upd'!A:B,2,0)","v":"3762"},"101-3762","101-3762","108-3762","2010-11-30","2010","CF10",2500,"P"," 15  00",2500,0,null,0,0,0,"mr",null,0,"3762"]
["002124","000","Gordons Food 16M","3850",{"$f":"VLOOKUP(D1306,'FERC Code upd'!A:B,2,0)","v":"385"},"101-385","101-385","108-385","2010-11-30","2010","CF10",6150.29,"P"," 15  00",6150.29,0,null,0,0,0,"mr",null,0,"385"]
["002142","000","1/2 inch Service-New Central","3801",{"$f":"VLOOKUP(D1324,'FERC Code upd'!A:B,2,0)","v":"3801"},"101-3801","101-3801","108-3801","2010-12-31","2010","CF10",1799.1,"P"," 15  00",1799.1,0,null,0,0,0,"mr",null,0,"3801"]
["002185","000","1 INCH SERVICES","3801",{"$f":"VLOOKUP(D1367,'FERC Code upd'!A:B,2,0)","v":"3801"},"1010-3801","1010-3801","1080-3801","2011-07-31","2011","CF10",4916.67,"P"," 20  00",4916.67,0,null,0,0,0,"mr",null,0,"3801"]
["002195","000","3RD STREET NW INSTALL","3761",{"$f":"VLOOKUP(D1376,'FERC Code upd'!A:B,2,0)","v":"3761"},"101-3761","101-3761","108-3761","2011-08-31","2011","CF10",6521.52,"P"," 20  00",6521.52,0,null,0,0,0,"mr",null,0,"3761"]
["002221","000","LAKE MATTIE GATE","3790",{"$f":"VLOOKUP(D1402,'FERC Code upd'!A:B,2,0)","v":"379"},"101-379","1010-3790","1080-3790","2011-09-30","2011","CF10",-22503.71,"P"," 20  00",-22503.71,0,null,0,0,0,"mr",null,0,"379"]
["002248","000","1 Inch Service","3801",{"$f":"VLOOKUP(D1428,'FERC Code upd'!A:B,2,0)","v":"3801"},"1010-3801","1010-3801","1080-3801","2011-10-31","2011","CF10",19710.669999999998,"P"," 20  00",19710.669999999998,0,null,0,0,0,"mr",null,0,"3801"]
["002288","000","METER INSTALLS","3820",{"$f":"VLOOKUP(D1468,'FERC Code upd'!A:B,2,0)","v":"382"},"101-382","101-382","101-382","2011-04-30","2011","CF20",6371.14,"P"," 20  00",6371.14,0,null,0,0,0,"mr",null,0,"382"]
["002315","000","METER INSTALLS","3820",{"$f":"VLOOKUP(D1495,'FERC Code upd'!A:B,2,0)","v":"382"},"1010-3820","1010-3820","1080-3820","2011-05-31","2011","CF10",9395.56,"P"," 20  00",9395.56,0,null,0,0,0,"mr",null,0,"3820"]
["002340","000","FARM FRESH MARKET MAIN","3811",381,"101-3811","101-3811","101-3811","2011-06-30","2011","CF10",-13460,"P"," 20  00",-13460,0,null,0,0,0,"mr",null,0,"3811"]
["002350","000","16th NW Main Relocation","3761",{"$f":"VLOOKUP(D1530,'FERC Code upd'!A:B,2,0)","v":"3761"},"101-3761","101-3761","108-3761","2011-11-30","2011","CF10",14979.88,"P"," 20  00",14979.88,0,null,0,0,0,"mr",null,0,"3761"]
["002393","000","Farm Fresh Market Main","3811",381,"101-3811","101-3811","101-3811","2011-12-31","2011","CF10",1090,"P"," 20  00",1090,0,null,0,0,0,"mr",null,0,"3811"]
["002416","000","Equipment","3980",{"$f":"VLOOKUP(D1595,'FERC Code upd'!A:B,2,0)","v":"398"},"1010-3980","1010-3980","1080-3980","2012-01-31","2012","CF10",7654.04,"P"," 05  00",3827.02,3827.02,null,3774.34,52.68,3827.02,"smr",null,0,"3980"]
["002445","000","N. Florida Peanuts Farm","3761",{"$f":"VLOOKUP(D1624,'FERC Code upd'!A:B,2,0)","v":"3761"},"1010-3761","CF20-00000-1010-3761","CF20-00000-1080-3761","2012-03-31","2012","Tri-County",1147.71,"P"," 20  00",573.86,573.85,null,181.32,29.44,210.76,"mr",null,363.09000000000003,"3761"]
["002460","000","Meter Install Blanket","3820",{"$f":"VLOOKUP(D1639,'FERC Code upd'!A:B,2,0)","v":"382"},"1080-3820","CF10-00000-1010-3820","CF10-00000-1080-3820","2012-05-31","2012","Tri-County",8943.3700000000008,"P"," 20  00",4471.6899999999996,4471.68,null,1351.45,234.02,1585.47,"mr",null,2886.2100000000009,"3820"]
["002483","000","MTU","3801",{"$f":"VLOOKUP(D1662,'FERC Code upd'!A:B,2,0)","v":"3801"},"1080-3801","CF10-00000-1010-3801","CF10-00000-1080-3801","2012-07-31","2012","Tri-County",-11547,"P"," 20  00",-5773.5,-5773.5,null,-1665.63,-308.08999999999997,-1973.72,"mr",null,-3799.7799999999997,"3801"]
["002512","000","TNT Soul and Seafood","3760",3761,"1080-3761","CF10-00000-1010-376","CF10-00000-1080-3761","2012-10-31","2012","Tri-County",6843.74,"P"," 20  00",3421.87,3421.87,null,940.23,186.12,1126.3499999999999,"mr",null,2295.52,"376"]
["002544","000","1 1/4 Inch Services New-Blanket","3800",3801,"1080-3801","CF20-00000-1010-380","CF20-00000-1080-3801","2012-11-30","2012","Tri-County",618.26,"P"," 20  00",309.13,309.13,null,84.95,16.809999999999999,101.76,"mr",null,207.37,"380"]
["002564","000","HP LJ400 LaserJet 400 printer","3910",{"$f":"VLOOKUP(D1743,'FERC Code upd'!A:B,2,0)","v":"3910"},"1080-3910","CF10-00000-1010-3910","CF10-00000-1080-3910","2012-10-31","2012","Tri-County",748.99,"P"," 05  00",374.5,374.49,null,338.63,35.86,374.49,"smr",null,0,"3910"]
["002579","000","Experiment Station Relocation","3762",{"$f":"VLOOKUP(D1758,'FERC Code upd'!A:B,2,0)","v":"3762"},"1080-3762","CF10-00000-1010-3762","CF10-00000-1080-3762","2012-12-31","2012","Tri-County",45878.34,"P"," 20  00",22939.17,22939.17,null,6302.99,1247.71,7550.7,"mr",null,15388.469999999998,"3762"]
["002620","000","Air Drive Motor for a T101 tapping machine","3940",{"$f":"VLOOKUP(D1799,'FERC Code upd'!A:B,2,0)","v":"394"},"101-394","101-394","108-394","2012-12-31","2012","CF10",1593.82,"P"," 07  00",796.91,796.91,null,596.88,69.58,666.46,"smr",null,{"$f":"L1799-O1799-T1799","v":130.44999999999993},"394"]
["002631","000","US 27 PE Relocation","3761",{"$f":"VLOOKUP(D1810,'FERC Code upd'!A:B,2,0)","v":"3761"},"1080-3761","CF10-00000-1010-3761","CF10-00000-1080-3761","2013-03-31","2013","Tri-County",2103.4699999999998,"P"," 20  00",1051.74,1051.73,null,273.95999999999998,58.33,332.29,"mr",null,719.43999999999983,"3761"]
["002672","000","GRIP - Pennisular Drive","376G",{"$f":"VLOOKUP(D1851,'FERC Code upd'!A:B,2,0)","v":"376G"},"1080-376G","CF10-00000-1010-376G","CF10-00000-1080-376G","2013-06-30","2013","Tri-County",737.62,"P"," 20  00",368.81,368.81,null,90.6,20.87,111.47,"mr",null,257.34000000000003,"376G"]
["002687","000","Raider Environmental Farm Tap","3780",{"$f":"VLOOKUP(D1866,'FERC Code upd'!A:B,2,0)","v":"378"},"1080-3780","CF10-00000-1010-3780","CF10-00000-1080-3780","2013-03-31","2013","Tri-County",731.1,"P"," 20  00",365.55,365.55,null,95.23,20.27,115.5,"mr",null,250.05,"3780"]
["002707","000","1/2 Inch Service Blanket","3801",{"$f":"VLOOKUP(D1886,'FERC Code upd'!A:B,2,0)","v":"3801"},"1080-3801","CF10-00000-1010-3801","CF10-00000-1080-3801","2013-05-31","2013","Tri-County",5132.6400000000003,"P"," 20  00",2566.3200000000002,2566.3200000000002,null,630.41,145.19,775.6,"mr",null,1790.7200000000003,"3801"]
["002739","000","GRIP - Haines City Phase 2","376G",{"$f":"VLOOKUP(D1918,'FERC Code upd'!A:B,2,0)","v":"376G"},"1080-376G","CF10-00000-1010-376G","CF10-00000-1080-376G","2013-07-31","2013","Tri-County",5761.26,"P"," 20  00",2880.63,2880.63,null,664.87,166.18,831.05,"mr",null,2049.58,"376G"]
["002769","000","First Roasters Haines CIty","3761",{"$f":"VLOOKUP(D1947,'FERC Code upd'!A:B,2,0)","v":"3761"},"1080-3761","CF10-00000-1010-3761","CF10-00000-1080-3761","2013-09-30","2013","Tri-County",1839.59,"P"," 20  00",919.8,919.79,null,212.3,53.06,265.36,"mr",null,654.42999999999995,"3761"]
["002792","000","Engineering Tech Rep","3920",{"$f":"VLOOKUP(D1970,'FERC Code upd'!A:B,2,0)","v":"3920"},"1080-3920","CF10-00000-1010-3920","CF10-00000-1080-3920","2013-11-30","2013","Tri-County",-62.8,"A"," 05  00",-31.4,-31.4,null,-24.96,-3.44,-28.4,"smr",null,-3,"3920"]
["002807","000","Meters over 275","3810",{"$f":"VLOOKUP(D1985,'FERC Code upd'!A:B,2,0)","v":"381"},"1080-3810","CF10-00000-1010-3810","CF10-00000-1080-3810","2013-10-31","2013","Tri-County",10600,"P"," 20  00",5300,5300,null,1144.6199999999999,311.64999999999998,1456.27,"mr",null,3843.73,"3810"]
["002836","000","Cutler Rd at Kings Bay Rd","3761",{"$f":"VLOOKUP(D2014,'FERC Code upd'!A:B,2,0)","v":"3761"},"1080-3761","CF10-00000-1010-3761","CF10-00000-1080-3761","2013-12-31","2013","Tri-County",10207.76,"P"," 20  00",5103.88,5103.88,null,1102.27,300.12,1402.39,"mr",null,3701.49,"3761"]
["002859","000","GRIP - W Lake Ship 4 Inch","376G",{"$f":"VLOOKUP(D2037,'FERC Code upd'!A:B,2,0)","v":"376G"},"1080-376G","CF10-00000-1010-376G","CF10-00000-1080-376G","2013-12-31","2013","Tri-County",122769.58,"P"," 20  00",61384.79,61384.79,null,13257.08,3609.58,16866.66,"mr",null,44518.130000000005,"376G"]
["002897","000","TDW Tapping Equipment","3870",{"$f":"VLOOKUP(D2075,'FERC Code upd'!A:B,2,0)","v":"387"},"1080-3870","CF10-00000-1010-3870","CF10-00000-1080-3870","2013-11-30","2013","Tri-County",50974.67,"P"," 20  00",25487.34,25487.33,null,5504.42,1498.72,7003.14,"mr",null,18484.189999999999,"3870"]
["002911","000","1 Inch Service Blanket","3801",{"$f":"VLOOKUP(D2089,'FERC Code upd'!A:B,2,0)","v":"3801"},"CF10-00000-1080-3801","CF10-00000-1010-3801","CF10-00000-1080-3801","2013-05-31","2013","Tri-County",300.04000000000002,"P"," 20  00",150.02000000000001,150.02000000000001,null,36.86,8.49,45.35,"mr",null,104.67000000000002,"3801"]
["002936","000","3 Epson Scanners","3910",{"$f":"VLOOKUP(D2114,'FERC Code upd'!A:B,2,0)","v":"3910"},"CF10-00000-1080-3910","CF10-00000-1010-3910","CF10-00000-1080-3910","2014-02-28","2014","Tri-County",1166.71,"P"," 07  00",583.36,583.35,null,360.13,63.78,423.91,"mr",null,159.44,"3910"]
["002963","000","GRIP Haines City Phase 2","376G",{"$f":"VLOOKUP(D2141,'FERC Code upd'!A:B,2,0)","v":"376G"},"1080-376G","CF10-00000-1010-376G","CF10-00000-1080-376G","2014-04-30","2014","Tri-County",206809.5,"P"," 20  00",103404.75,103404.75,null,19076.36,6324.63,25400.99,"mr",null,78003.759999999995,"376G"]
["003003","000","Meter Installs - Renewals","3820",{"$f":"VLOOKUP(D2181,'FERC Code upd'!A:B,2,0)","v":"382"},"1080-3820","CF10-00000-1010-3820","CF10-00000-1080-3820","2014-04-30","2014","Tri-County",155.22,"P"," 20  00",77.61,77.61,null,14.32,4.75,19.07,"mr",null,58.54,"3820"]
["003029","000","GRIP Haines City Phase 2","376G",{"$f":"VLOOKUP(D2207,'FERC Code upd'!A:B,2,0)","v":"376G"},"1080-376G","CF10-00000-1010-376G","CF10-00000-1080-376G","2014-07-31","2014","HainesCity,Polk",5593.79,"P"," 20  00",2796.9,2796.89,null,471.11,174.43,645.54,"mr",null,2151.35,"376G"]
["003055","000","Poly Tech District Station","3780",{"$f":"VLOOKUP(D2233,'FERC Code upd'!A:B,2,0)","v":"378"},"1080-3780","CF10-00000-1010-3780","CF10-00000-1080-3780","2014-08-31","2014","Aburndale,Polk",1633.93,"P"," 20  00",816.97,816.96,null,137.61000000000001,50.95,188.56,"mr",null,628.40000000000009,"3780"]
["003064","000","1 inch Services New - Blanket","3801",{"$f":"VLOOKUP(D2242,'FERC Code upd'!A:B,2,0)","v":"3801"},"1080-3801","CF10-00000-1010-3801","CF10-00000-1080-3801","2014-09-30","2014","Tri-County",13536.82,"P"," 20  00",6768.41,6768.41,null,1140.06,422.13,1562.19,"mr",null,5206.2199999999993,"3801"]
["003110","000","MKL Bypass","3761",{"$f":"VLOOKUP(D2285,'FERC Code upd'!A:B,2,0)","v":"3761"},"1080-3761","CF10-00000-1010-3761","CF10-00000-1080-3761","2014-11-30","2014","LW, Polk Ct",4078.85,"P"," 20  00",2039.43,2039.42,null,310.8,129.65,440.45,"mr",null,1598.9699999999998,"3761"]
["003128","000","GRIP Mt Lake Phase 1","376G",{"$f":"VLOOKUP(D2303,'FERC Code upd'!A:B,2,0)","v":"376G"},"1080-376G","CF10-00000-1010-376G","CF10-00000-1080-376G","2014-10-31","2014","Lake Wales,Polk",1549.81,"P"," 20  00",774.91,774.9,null,118.1,49.26,167.36,"mr",null,607.54,"376G"]
["003141","000","GRIP Mt Lake Phase 1","376G",{"$f":"VLOOKUP(D2316,'FERC Code upd'!A:B,2,0)","v":"376G"},"1080-376G","CF10-00000-1010-376G","CF10-00000-1080-376G","2014-12-31","2014","Lake Wales,Polk",4359.8599999999997,"P"," 20  00",2179.9299999999998,2179.9299999999998,null,332.22,138.58000000000001,470.8,"mr",null,1709.1299999999999,"376G"]
["003163","000","1 inch Services New - Blanket","3801",{"$f":"VLOOKUP(D2338,'FERC Code upd'!A:B,2,0)","v":"3801"},"1080-3801","CF10-00000-1010-3801","CF10-00000-1080-3801","2014-11-30","2014","Tri-County",15779.26,"P"," 20  00",7889.63,7889.63,null,1202.3599999999999,501.55,1703.91,"mr",null,6185.72,"3801"]
["003193","000","Infrared Flame Pack","3870",{"$f":"VLOOKUP(D2368,'FERC Code upd'!A:B,2,0)","v":"387"},"1080-3870","CF10-00000-1010-3870","CF10-00000-1080-3870","2014-11-30","2014","WHaven, Polk",11346.4,"P"," 20  00",5673.2,5673.2,null,864.58,360.65,1225.23,"mr",null,4447.9699999999993,"3870"]
["003233","000","M&R Stations","3780",{"$f":"VLOOKUP(D2408,'FERC Code upd'!A:B,2,0)","v":"378"},null,"CF10-00000-1010-3780","CF10-00000-1080-3780","2015-09-30","2015","WINTERHAVEN",7697.74,"P"," 20  00",3848.87,3848.87,null,388.8,259.51,648.30999999999995,"mr",null,3200.56,"3780"]
["003256","000","M & R Station - City Gate","3790",{"$f":"VLOOKUP(D2431,'FERC Code upd'!A:B,2,0)","v":"379"},null,"CF10-00000-1010-3790","CF10-00000-1080-3790","2015-12-31","2015","WINTERHAVEN",57385.03,"P"," 20  00",28692.52,28692.51,null,2400.75,1971.88,4372.63,"mr",null,24319.879999999997,"3790"]
["003285","000","Eagle Lake, Polk County","376G",{"$f":"VLOOKUP(D2460,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2016-01-31","2016","WINTERHAVEN",116.75,"P"," 20  00",58.38,58.37,null,2.19,4.21,6.4,"r",null,51.97,"376G"]
["003291","000","MT Lake Phase 2","376G",{"$f":"VLOOKUP(D2466,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2016-02-29","2016","WINTERHAVEN",13257.7,"P"," 20  00",6628.85,6628.85,null,248.58,478.52,727.1,"r",null,5901.75,"376G"]
["003337","000","GRIP Auburndale 6 Inch","376G",{"$f":"VLOOKUP(D2512,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2016-03-31","2016","WINTERHAVEN",14373.56,"P"," 20  00",7186.78,7186.78,null,269.51,518.79999999999995,788.31,"r",null,6398.4699999999993,"376G"]
["003356","000","GRIP-Services Under 1\" Blanket","380G",{"$f":"VLOOKUP(D2531,'FERC Code upd'!A:B,2,0)","v":"380G"},null,"CF00-00000-1010-380G","CF00-00000-1080-380G","2016-04-30","2016","WINTERHAVEN",23566.53,"P"," 20  00",11783.27,11783.26,null,441.87,850.61,1292.48,"r",null,10490.779999999999,"380G"]
["003389","000","GRIP Mt. Lake Ph 2","376G",{"$f":"VLOOKUP(D2564,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2016-07-31","2016","WINTERHAVEN",816.45,"P"," 20  00",408.23,408.22,null,15.31,29.47,44.78,"r",null,363.44000000000005,"376G"]
["003404","000","GRIP WH Area 6","376G",{"$f":"VLOOKUP(D2579,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2016-07-31","2016","WINTERHAVEN",10444.61,"P"," 20  00",5222.3100000000004,5222.3,null,195.84,376.99,572.83000000000004,"r",null,4649.47,"376G"]
["003419","000","Meter Installations New - Blanket","3820",{"$f":"VLOOKUP(D2594,'FERC Code upd'!A:B,2,0)","v":"382"},null,"CF10-00000-1010-3820","CF10-00000-1080-3820","2016-07-31","2016","WINTERHAVEN",35482.339999999997,"P"," 20  00",17741.169999999998,17741.169999999998,null,665.29,1280.69,1945.98,"r",null,15795.189999999999,"3820"]
["003456","000","Arcadia line marker installation","3761",{"$f":"VLOOKUP(D2631,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"CF10-00000-1010-3761","CF10-00000-1080-3761","2016-08-31","2016","WINTERHAVEN",31286.89,"P"," 20  00",15643.45,15643.44,null,586.63,1129.26,1715.89,"r",null,{"$f":"L2631-O2631-T2631","v":13927.55},"3761"]
["003484","000","Mt Lake South Grip 4in","376G",{"$f":"VLOOKUP(D2659,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2016-08-31","2016","WINTERHAVEN",91729.21,"P"," 20  00",45864.61,45864.6,null,1719.92,3310.85,5030.7700000000004,"r",null,40833.83,"376G"]
["003508","000","Services 2 inch  - New - Blanket","3801",{"$f":"VLOOKUP(D2683,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"CF10-00000-1010-3801","CF10-00000-1010-3801","2016-09-30","2016","WINTERHAVEN",234.81,"P"," 20  00",117.41,117.4,null,4.4000000000000004,8.48,12.88,"r",null,104.52000000000001,"3801"]
["003519","000","Mt Lake South Grip 4in",{"$f":"IF(X2694=\"\",\"\",IF(LEN(X2694)=3,X2694&\"0\",X2694))","v":"376G"},{"$f":"VLOOKUP(D2694,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2016-09-30","2016","WINTERHAVEN",3999.97,"P"," 20  00",1999.99,1999.98,null,75,144.37,219.37,"r",null,1780.6099999999997,"376G"]
["003564","000","Four Corners K-8 School","3761",{"$f":"VLOOKUP(D2739,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"CF10-00000-1010-3761","CF10-00000-1080-3761","2016-11-30","2016","WINTERHAVEN",2431.84,"P"," 20  00",1215.92,1215.92,null,45.6,87.77,133.37,"r",null,1082.5500000000002,"3761"]
["003575","000","Two Steel Hydraulic Squeezers","3870",{"$f":"VLOOKUP(D2750,'FERC Code upd'!A:B,2,0)","v":"387"},null,"CF10-00000-1010-3870","CF10-00000-1080-3870","2016-11-30","2016","WINTERHAVEN",14835.41,"P"," 07  00",7417.71,7417.7,null,1059.67,1816.58,2876.25,"r",null,4541.45,"3870"]
["003612","000","Omni Championsgate Resort 2","3761",{"$f":"VLOOKUP(D2787,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"CF10-00000-1010-3761","CF10-00000-1080-3761","2016-12-31","2016","WINTERHAVEN",21158.9,"P"," 20  00",10579.45,10579.45,null,396.73,763.7,1160.43,"r",null,9419.02,"3761"]
["003627","000","McElroy Pittbull 26","3870",{"$f":"VLOOKUP(D2802,'FERC Code upd'!A:B,2,0)","v":"387"},null,"CF10-00000-1010-3870","CF10-00000-1080-3870","2016-12-31","2016","WINTERHAVEN",10227.64,"P"," 07  00",5113.82,5113.82,null,730.55,1252.3599999999999,1982.91,"r",null,3130.91,"3870"]
["003647","000","Replace vehicle  327-  JJs truck",{"$f":"IF(X2822=\"\",\"\",IF(LEN(X2822)=3,X2822&\"0\",X2822))","v":"3922"},{"$f":"VLOOKUP(D2822,'FERC Code upd'!A:B,2,0)","v":"3922"},null,"CF10-00000-1010-3922","CF10-00000-1080-3922","2016-06-30","2016","WINTERHAVEN",39098.85,"A"," 05  00",11160,27938.85,null,0,4985.1000000000004,4985.1000000000004,"r",null,22953.75,"3922"]
["003683","000","Container Reconditioners LLC","3761",{"$f":"VLOOKUP(D2858,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"CF10-00000-1010-3761","CF10-00000-1080-3761","2017-06-30","2017","WINTERHAVEN",190.01,"P"," 20  00",95.01,95,null,0,3.56,3.56,"r",null,91.439999999999984,"3761"]
["003708","000","Frostproof Odorizer","3790",{"$f":"VLOOKUP(D2883,'FERC Code upd'!A:B,2,0)","v":"379"},null,"CF10-00000-1010-3790","CF10-00000-1080-3790","2017-04-30","2017","WINTERHAVEN",252.08,"P"," 20  00",126.04,126.04,null,0,4.7300000000000004,4.7300000000000004,"r",null,121.31,"3790"]
["003735","000","Meters Over 275 Blanket","3810",{"$f":"VLOOKUP(D2910,'FERC Code upd'!A:B,2,0)","v":"381"},null,"CF10-00000-1010-3810","CF10-00000-1080-3810","2017-05-31","2017","WINTERHAVEN",1134,"P"," 20  00",567,567,null,0,21.26,21.26,"r",null,545.74,"3810"]
["003771","000","GRIP WH Area 3 2 inch","376G",{"$f":"VLOOKUP(D2946,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-02-28","2017","WINTERHAVEN",5008,"P"," 20  00",2504,2504,null,0,93.9,93.9,"r",null,2410.1,"376G"]
["003775","000","CF15G20145 - GRIP Lake Alfred 2 Inch",{"$f":"IF(X2950=\"\",\"\",IF(LEN(X2950)=3,X2950&\"0\",X2950))","v":"376G"},{"$f":"VLOOKUP(D2950,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-03-31","2017","WINTERHAVEN",6049,"P"," 20  00",3024.5,3024.5,null,0,113.42,113.42,"r",null,2911.08,"376G"]
["003802","000","WH AREA 1 GRIP 2 IN PE","376G",{"$f":"VLOOKUP(D2977,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-04-30","2017","WINTERHAVEN",15544.59,"P"," 20  00",7772.3,7772.29,null,0,291.45999999999998,291.45999999999998,"r",null,7480.83,"376G"]
["003836","000","Bartow Area 1 Grip 4 Inch","376G",{"$f":"VLOOKUP(D3011,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-03-31","2017","WINTERHAVEN",3469.1,"P"," 20  00",1734.55,1734.55,null,0,65.05,65.05,"r",null,1669.5,"376G"]
["003854","000","Mt Lake South Grip 4in","376G",{"$f":"VLOOKUP(D3029,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-04-30","2017","WINTERHAVEN",-2109.6,"P"," 20  00",-1054.8,-1054.8,null,0,-39.56,-39.56,"r",null,-1015.24,"376G"]
["003875","000","GRIP Eagle Lake 4 Inch CTD","376G",{"$f":"VLOOKUP(D3050,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-06-30","2017","WINTERHAVEN",30,"P"," 20  00",15,15,null,0,0.56000000000000005,0.56000000000000005,"r",null,14.44,"376G"]
["003906","000","Remodel of Winter Haven Operations Phase 2","3750",{"$f":"VLOOKUP(D3081,'FERC Code upd'!A:B,2,0)","v":"375"},null,"CF10-00000-1010-3750","CF10-00000-1080-3750","2017-07-31","2017","WINTERHAVEN",2458.62,"P"," 20  00",1229.31,1229.31,null,0,46.1,46.1,"r",null,1183.21,"3750"]
["003946","000","Container Reconditioners LLC","3761",{"$f":"VLOOKUP(D3121,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"CF10-00000-1010-3761","CF10-00000-1080-3761","2017-08-31","2017","WINTERHAVEN",5561.35,"P"," 20  00",2780.68,2780.67,null,0,104.28,104.28,"r",null,2676.3900000000003,"3761"]
["003964","000","Bartow Area 1 Grip 4 Inch","376G",{"$f":"VLOOKUP(D3139,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-08-31","2017","WINTERHAVEN",910,"P"," 20  00",455,455,null,0,17.059999999999999,17.059999999999999,"r",null,437.94,"376G"]
["003998","000","Plant City-West Oak CP","3761",{"$f":"VLOOKUP(D3173,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"CF10-00000-1010-3761","CF10-00000-1080-3761","2017-09-30","2017","WINTERHAVEN",142.34,"P"," 20  00",71.17,71.17,null,0,2.67,2.67,"r",null,68.5,"3761"]
["004003","000","Lake Wales Area 1 (Grip 2\" PE Main)","376G",{"$f":"VLOOKUP(D3178,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-09-30","2017","WINTERHAVEN",2146.0500000000002,"P"," 20  00",1073.03,1073.02,null,0,40.24,40.24,"r",null,1032.7800000000002,"376G"]
["004050","000","Bartow Area 1 GRIP 2 inch","376G",{"$f":"VLOOKUP(D3225,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-10-31","2017","WINTERHAVEN",7228.5,"P"," 20  00",0,7228.5,null,0,271.07,271.07,null,null,6957.43,"376G"]
["004064","000","2102 JIM JOHNSON RD 4IN EXT","3761",{"$f":"VLOOKUP(D3239,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"CF10-00000-1010-3761","CF10-00000-1080-3761","2017-10-31","2017","WINTERHAVEN",3032.49,"P"," 20  00",0,3032.49,null,0,113.72,113.72,null,null,2918.77,"3761"]
["004081","000","Winter Haven Area 9 GRIP","376G",{"$f":"VLOOKUP(D3256,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-10-31","2017","WINTERHAVEN",1544.35,"P"," 20  00",0,1544.35,null,0,57.91,57.91,null,null,1486.4399999999998,"376G"]
["004125","000","CF15G20145 - GRIP Lake Alfred 2 Inch","376G",{"$f":"VLOOKUP(D3300,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",266.95,"P"," 20  00",0,266.95,null,0,10.01,10.01,null,null,256.94,"376G"]
["004130","000","CF15G40177 - GRIP 4 Inch WH Area 6","376G",{"$f":"VLOOKUP(D3305,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",167.98,"P"," 20  00",0,167.98,null,0,6.3,6.3,null,null,161.67999999999998,"376G"]
["004131","000","Bartow Area 1 GRIP 2 inch","376G",{"$f":"VLOOKUP(D3306,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",696.26,"P"," 20  00",0,696.26,null,0,26.11,26.11,null,null,670.15,"376G"]
["004132","000","WH Area 9 GRIP 2 Inch","376G",{"$f":"VLOOKUP(D3307,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",3.66,"P"," 20  00",0,3.66,null,0,0.14000000000000001,0.14000000000000001,null,null,3.52,"376G"]
["004133","000","LW Area 1 Grip 2in Ctd  Main","376G",{"$f":"VLOOKUP(D3308,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",195.1,"P"," 20  00",0,195.1,null,0,7.32,7.32,null,null,187.78,"376G"]
["004134","000","Lake Wales Area 1 (Grip 2\" PE Main)","376G",{"$f":"VLOOKUP(D3309,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",452.95,"P"," 20  00",0,452.95,null,0,16.989999999999998,16.989999999999998,null,null,435.96,"376G"]
["004135","000","2in PE Main Bartow Area 2","376G",{"$f":"VLOOKUP(D3310,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",17520.169999999998,"P"," 20  00",0,17520.169999999998,null,0,657.01,657.01,null,null,16863.16,"376G"]
["004136","000","WH 1 GRIP 2 IN PE","376G",{"$f":"VLOOKUP(D3311,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",-812.89,"P"," 20  00",0,-812.89,null,0,-30.48,-30.48,null,null,-782.41,"376G"]
["004137","000","WH AREA 1 GRIP 2 IN PE","376G",{"$f":"VLOOKUP(D3312,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",245.28,"P"," 20  00",0,245.28,null,0,9.1999999999999993,9.1999999999999993,null,null,236.08,"376G"]
["004138","000","LAKE ALFRED 2 INCH GRIP PE M","376G",{"$f":"VLOOKUP(D3313,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",72.14,"P"," 20  00",0,72.14,null,0,2.71,2.71,null,null,69.430000000000007,"376G"]
["004139","000","Lake Wales Area 1 (GRIP 4\" PE Main)","376G",{"$f":"VLOOKUP(D3314,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",111.8,"P"," 20  00",0,111.8,null,0,4.1900000000000004,4.1900000000000004,null,null,107.61,"376G"]
["004140","000","4in PE Bartow Area 2","376G",{"$f":"VLOOKUP(D3315,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",20536.2,"P"," 20  00",0,20536.2,null,0,770.11,770.11,null,null,19766.09,"376G"]
["004141","000","Auburndale Grip 4\" PE","376G",{"$f":"VLOOKUP(D3316,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",27581.34,"P"," 20  00",0,27581.34,null,0,1034.3,1034.3,null,null,26547.040000000001,"376G"]
["004142","000","PURCHASE 12 MODEMS","3970",{"$f":"VLOOKUP(D3317,'FERC Code upd'!A:B,2,0)","v":"397"},null,"CF10-00000-1010-3970","CF10-00000-1080-3970","2017-12-31","2017","WINTERHAVEN",7282.17,"P"," 07  00",0,7282.17,null,0,1040.31,1040.31,null,null,6241.8600000000006,"3970"]
["004143","000","W/H GRIP AREA TRAIL 4 PH 1","376G",{"$f":"VLOOKUP(D3318,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",15115.22,"P"," 20  00",0,15115.22,null,0,566.82000000000005,566.82000000000005,null,null,14548.4,"376G"]
["004144","000","W/H GRIP AREA TRAIL 4 PH 2","376G",{"$f":"VLOOKUP(D3319,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",15588.54,"P"," 20  00",0,15588.54,null,0,584.57000000000005,584.57000000000005,null,null,15003.970000000001,"376G"]
["004145","000","WH GRIP AREA TRAIL 4 PH 3","376G",{"$f":"VLOOKUP(D3320,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",24269.54,"P"," 20  00",0,24269.54,null,0,910.11,910.11,null,null,23359.43,"376G"]
["004146","000","LAKE WALES GRIP AREA 2 PH 1","376G",{"$f":"VLOOKUP(D3321,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",275859.88,"P"," 20  00",0,275859.88,null,0,10344.75,10344.75,null,null,265515.13,"376G"]
["004147","000","Winter Haven Area 9 GRIP","376G",{"$f":"VLOOKUP(D3322,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",-224.84,"P"," 20  00",0,-224.84,null,0,-8.43,-8.43,null,null,-216.41,"376G"]
["004148","000","W/H GRIP AREA TRAIL 9-4INCH Replacement","376G",{"$f":"VLOOKUP(D3323,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",88491.36,"P"," 20  00",0,88491.36,null,0,3318.43,3318.43,null,null,85172.930000000008,"376G"]
["004149","000","WH GRIP AREA TRAIL 4 PH 4","376G",{"$f":"VLOOKUP(D3324,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",49670.37,"P"," 20  00",0,49670.37,null,0,1862.64,1862.64,null,null,47807.73,"376G"]
["004150","000","SWOOPE ST GRIP REPLACEMENT","376G",{"$f":"VLOOKUP(D3325,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"CF00-00000-1010-376G","CF00-00000-1080-376G","2017-12-31","2017","WINTERHAVEN",137995.81,"P"," 20  00",0,137995.81,null,0,5174.84,5174.84,null,null,132820.97,"376G"]
["004151","000","Rcls Depr Study Correction from 12/16","3922",{"$f":"VLOOKUP(D3326,'FERC Code upd'!A:B,2,0)","v":"3922"},null,"CF10-00000-1010-3922","CF10-00000-1080-3922","2017-01-31","2017","WINTERHAVEN",-562,"A"," 05  00",-281,-281,null,0,-56.2,-56.2,"r",null,-224.8,"3922"]
[]
[null,null,null,null,null,null,null,null,null,null,"Grand Total",108397198.33,null,null,36521840.810000002,71873538.489999995,null,41863719.880000003,3125781.71,44989501.590000004,null,null,{"$f":"SUM(W6:W3327)","v":26885855.929999974}]
[null,null,null,null,null,null,null,null,null,null,"Less disposals and transfers",-348258.11,null,null,0,-348258.11,null,-337825.45,null,-340239.51,null,null,{"$f":"-SUMIFS($W$6:$W$3327,$U$6:$U$3327,\"*d*\")+-SUMIFS($W$6:$W$3327,$U$6:$U$3327,\"*t*\")","v":-8018.6000000000022}]
[null,null,null,null,null,null,null,null,null,null,"Count = 21"]
[null,null,null,null,null,null,null,null,null,null,"Net Grand Total",108048940.22,null,null,36521840.810000002,71525280.379999995,null,41525894.43,3125781.71,44649262.079999998,null,null,{"$f":"SUM(W3328:W3329)","v":26877837.329999972}]
[null,null,null,null,null,null,null,null,null,null,"Count = 3,300"]
[]
["\n\n\nReport Assumptions ",null,"Report Name:  Depreciation Expense_1  \nSource Report:  Depreciation Expense \n\nCalculation Assumptions: \n      Short Year: none \n      Include Sec 168 Allowance & Sec 179: No \n      Adjustment Convention: None \n\nKey Codes: \n      a:      A depreciation adjustment amount is included in the reporting period. \n      b:      The asset's business-use percentage is less than 100%. \n      d:      The asset has been disposed. \n      f:      The asset has switched from a MACRS table calculation to the MACRS formula calculation. \n      l:      The asset's depreciation has been limited by luxury auto rules. \n      m:      The asset's depreciation was calculated using the mid-quarter convention. \n      r:      The asset's acquired value was reduced to arrive at the depreciable basis. \n      s:      The asset has switched from declining-balance to a straight-line. \n      t:      The asset was transferred. \n      v:      The asset has switched to remaining value over remaining life due to ACE. \n\nGroup/Sorting Criteria: \n      Group = All Complete Assets \n      Include Assets that meet the following conditions: \n            All Complete Assets \n      Sorted by: System No, Extension "]
["May 22, 2018 at  1:23 PM",null,"Page 1"]

{"sheet":"Forecast (original)","index":61,"n_rows":395,"n_cols":44,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["CFG"]
["Tax Depreciation 2018-2058"]
["Group By FERC Code - Vintage"]
["FYE Month = December"]
[]
["FERC Code",null,"Vintage","2018","2019","2020","2021","2022","2023","2024","2025","2026","2027","2028","2029","2030","2031","2032","2033","2034","2035","2036","2037","2038","2039","2040","2041","2042","2043","2044","2045","2046","2047","2048","2049","2050","2051","2052","2053","2054","2055","2056","2057","2058"]
["3010",{"$f":"VLOOKUP(A7,'FERC Code upd'!A:B,2,0)","v":"3010"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3010",{"$f":"VLOOKUP(A8,'FERC Code upd'!A:B,2,0)","v":"3010"},"2008",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3020",{"$f":"VLOOKUP(A9,'FERC Code upd'!A:B,2,0)","v":"3020"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3020",{"$f":"VLOOKUP(A10,'FERC Code upd'!A:B,2,0)","v":"3020"},"2000",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.28000000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3030",{"$f":"VLOOKUP(A11,'FERC Code upd'!A:B,2,0)","v":{"$error":"#N/A"}},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3030",{"$f":"VLOOKUP(A12,'FERC Code upd'!A:B,2,0)","v":{"$error":"#N/A"}},"2002",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3030",{"$f":"VLOOKUP(A13,'FERC Code upd'!A:B,2,0)","v":{"$error":"#N/A"}},"2003",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3500",{"$f":"VLOOKUP(A14,'FERC Code upd'!A:B,2,0)","v":"3500"},"2000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3740",{"$f":"VLOOKUP(A15,'FERC Code upd'!A:B,2,0)","v":"3740"},"2000",2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,1.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3740",{"$f":"VLOOKUP(A16,'FERC Code upd'!A:B,2,0)","v":"3740"},"2001",1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,453.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3740",{"$f":"VLOOKUP(A17,'FERC Code upd'!A:B,2,0)","v":"3740"},"2006",5234.32,5234.32,5234.33,2617.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3740",{"$f":"VLOOKUP(A18,'FERC Code upd'!A:B,2,0)","v":"3740"},"2010",165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,64.2,0,0,0,0,0,0,0,0,0]
["3740",{"$f":"VLOOKUP(A19,'FERC Code upd'!A:B,2,0)","v":"3740"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"VLOOKUP(A20,'FERC Code upd'!A:B,2,0)","v":"375"},"1997 & Prior",6368.53,6369.55,6368.53,6369.55,6368.53,3652.78,1246.02,1245.6199999999999,1015.04,819.59,717.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"VLOOKUP(A21,'FERC Code upd'!A:B,2,0)","v":"375"},"1999",127.67,127.67,127.67,127.67,127.67,127.67,127.67,127.67,127.67,127.67,127.67,127.67,91.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"VLOOKUP(A22,'FERC Code upd'!A:B,2,0)","v":"375"},"2001",174.16,174.1,174.16,174.1,174.16,174.1,174.16,174.1,174.16,174.1,174.16,174.1,174.16,174.1,123.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"VLOOKUP(A23,'FERC Code upd'!A:B,2,0)","v":"375"},"2002",231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,214.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"VLOOKUP(A24,'FERC Code upd'!A:B,2,0)","v":"375"},"2003",0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"VLOOKUP(A25,'FERC Code upd'!A:B,2,0)","v":"375"},"2005",4108.57,4108.57,4108.57,4108.57,4108.57,4108.57,4108.57,4108.57,4108.57,4108.57,4108.57,4108.57,1540.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"VLOOKUP(A26,'FERC Code upd'!A:B,2,0)","v":"375"},"2006",68,68,68,68,68,68,68,68,68,68,68,68,68,59.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"VLOOKUP(A27,'FERC Code upd'!A:B,2,0)","v":"375"},"2007",256.82,256.82,256.82,256.82,256.82,256.82,256.82,256.82,256.82,256.82,256.82,256.82,256.82,256.82,128.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"VLOOKUP(A28,'FERC Code upd'!A:B,2,0)","v":"375"},"2008",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"VLOOKUP(A29,'FERC Code upd'!A:B,2,0)","v":"375"},"2013",1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,510.13,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"VLOOKUP(A30,'FERC Code upd'!A:B,2,0)","v":"375"},"2014",280.72000000000003,278.62,276.68,274.88,274.81,274.81,274.81,274.81,274.81,274.81,274.81,274.81,274.81,274.8,274.81,274.8,261.02,252.75,252.75,252.75,252.75,252.75,252.75,252.75,252.75,252.75,252.75,252.75,252.75,179.75,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"VLOOKUP(A31,'FERC Code upd'!A:B,2,0)","v":"375"},"2015",2015.39,1864.23,1724.42,1595.08,1475.45,1416.74,1416.74,1416.74,1416.73,1416.74,1416.73,1416.74,1416.73,1416.73,1416.74,1416.73,1416.74,1196.4000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"VLOOKUP(A32,'FERC Code upd'!A:B,2,0)","v":"375"},"2016",505.49,467.58,432.51,400.07,370.06,342.31,337.74,337.75,337.74,337.75,337.74,337.74,337.75,337.74,337.75,337.74,337.74,337.75,168.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"VLOOKUP(A33,'FERC Code upd'!A:B,2,0)","v":"375"},"2017",152.19,140.79,130.22,120.44,111.42,103.06,95.34,94.07,94.07,94.07,94.07,94.06,94.05,94.06,94.06,94.05,94.06,94.04,94.05,47.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3760",{"$f":"VLOOKUP(A34,'FERC Code upd'!A:B,2,0)","v":"3760"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3760",{"$f":"VLOOKUP(A35,'FERC Code upd'!A:B,2,0)","v":"3760"},"1998",17894.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3760",{"$f":"VLOOKUP(A36,'FERC Code upd'!A:B,2,0)","v":"3760"},"1999",62782.15,41689.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3760",{"$f":"VLOOKUP(A37,'FERC Code upd'!A:B,2,0)","v":"3760"},"2000",163516.72,163494.26,100549.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3760",{"$f":"VLOOKUP(A38,'FERC Code upd'!A:B,2,0)","v":"3760"},"2001",166747.14000000001,166727.26999999999,166747.15,88128.89,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3760",{"$f":"VLOOKUP(A39,'FERC Code upd'!A:B,2,0)","v":"3760"},"2002",22503.81,22503.79,22503.8,22503.8,16372.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3760",{"$f":"VLOOKUP(A40,'FERC Code upd'!A:B,2,0)","v":"3760"},"2003",27752.400000000001,27752.39,27752.400000000001,27752.39,27752.39,13876.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3760",{"$f":"VLOOKUP(A41,'FERC Code upd'!A:B,2,0)","v":"3760"},"2004",25086.82,25086.83,25086.81,25086.81,25086.82,25086.799999999999,9435.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3760",{"$f":"VLOOKUP(A42,'FERC Code upd'!A:B,2,0)","v":"3760"},"2005",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3760",{"$f":"VLOOKUP(A43,'FERC Code upd'!A:B,2,0)","v":"3760"},"2006",-7308.94,-7308.94,-7308.94,-4568.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3760",{"$f":"VLOOKUP(A44,'FERC Code upd'!A:B,2,0)","v":"3760"},"2008",38523.65,38523.660000000003,38523.67,38523.629999999997,38523.65,19006.939999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3760",{"$f":"VLOOKUP(A45,'FERC Code upd'!A:B,2,0)","v":"3760"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3760",{"$f":"VLOOKUP(A46,'FERC Code upd'!A:B,2,0)","v":"3760"},"2012",4879.0600000000004,4513.1000000000004,4348.21,4348.22,4348.1899999999996,4348.22,4348.2,4348.17,4348.2,4348.16,4348.21,4348.16,4348.1400000000003,4348.17,3483.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A47,'FERC Code upd'!A:B,2,0)","v":"3761"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A48,'FERC Code upd'!A:B,2,0)","v":"3761"},"2005",60249.81,60249.78,42442.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A49,'FERC Code upd'!A:B,2,0)","v":"3761"},"2006",64208.84,64208.85,64208.83,50542.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A50,'FERC Code upd'!A:B,2,0)","v":"3761"},"2007",94649.38,94649.38,94649.36,94649.38,47324.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A51,'FERC Code upd'!A:B,2,0)","v":"3761"},"2008",10715.75,10715.75,10715.75,10715.75,10715.75,4018.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A52,'FERC Code upd'!A:B,2,0)","v":"3761"},"2009",10254.379999999999,10254.33,10254.299999999999,10254.34,10254.23,10254.34,6117.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A53,'FERC Code upd'!A:B,2,0)","v":"3761"},"2010",47066.68,47066.66,47066.64,47066.58,47066.62,47066.62,47066.58,12085.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A54,'FERC Code upd'!A:B,2,0)","v":"3761"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A55,'FERC Code upd'!A:B,2,0)","v":"3761"},"2012",19619.25,18170.05,17468.36,17468.349999999999,17468.349999999999,17468.36,17468.310000000001,17468.38,17468.330000000002,17361.080000000002,17345.900000000001,17345.810000000001,17345.87,17345.77,14261.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A56,'FERC Code upd'!A:B,2,0)","v":"3761"},"2013",17322.189999999999,16023,14839.87,14503.77,14503.72,14503.74,14503.74,14503.72,14503.68,14503.69,14503.66,14503.72,14503.7,14503.68,14503.66,8732.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A57,'FERC Code upd'!A:B,2,0)","v":"3761"},"2014",35055.120000000003,32425.97,29994.03,27783.01,27342.13,27342.09,27342.12,27342.1,27342.06,27342.13,27342.06,27342.07,27342.080000000002,27342.080000000002,27342.080000000002,27342.03,14037.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A58,'FERC Code upd'!A:B,2,0)","v":"3761"},"2015",40202.389999999992,37187.24,34398.18,31818.32,29429.94,28270.71,28270.720000000001,28270.71,28270.71,28270.7,28270.71,28270.7,28270.71,28270.69,28270.71,28270.7,28270.7,23747.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A59,'FERC Code upd'!A:B,2,0)","v":"3761"},"2016",48072.68,44467.199999999997,41132.14,38047.21,35193.730000000003,32554.13,32120.11,32120.12,32120.12,32120.07,32120.14,32119.95,32120.02,32120.16,32120.04,32120.17,32119.83,32120.04,16060.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A60,'FERC Code upd'!A:B,2,0)","v":"3761"},"2017",94291.61,87219.72,80678.31,74627.42,69030.28,63853.06,59064.03,58276.54,58276.46,58276.52,58276.480000000003,58276.55,58276.27,58276.44,58276.61,58276.43,58276.6,58276.04,58276.43,29138.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A61,'FERC Code upd'!A:B,2,0)","v":"3762"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A62,'FERC Code upd'!A:B,2,0)","v":"3762"},"2004",23472.22,20538.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A63,'FERC Code upd'!A:B,2,0)","v":"3762"},"2005",15089.4,15089.39,12909.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A64,'FERC Code upd'!A:B,2,0)","v":"3762"},"2006",34989.379999999997,34989.39,34989.4,27311.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A65,'FERC Code upd'!A:B,2,0)","v":"3762"},"2007",2512.98,2512.9899999999998,2512.9699999999998,2512.98,1256.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A66,'FERC Code upd'!A:B,2,0)","v":"3762"},"2008",-2680.88,-2680.87,-2680.89,-2680.86,-2680.89,-2458.3000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A67,'FERC Code upd'!A:B,2,0)","v":"3762"},"2009",2872.29,2872.29,2872.29,2872.28,2872.29,2872.28,1795.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A68,'FERC Code upd'!A:B,2,0)","v":"3762"},"2010",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A69,'FERC Code upd'!A:B,2,0)","v":"3762"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A70,'FERC Code upd'!A:B,2,0)","v":"3762"},"2012",23890.67,22098.87,21548.41,21548.42,21548.41,21548.42,21548.42,21548.400000000001,21548.41,21548.41,21548.400000000001,21548.42,21548.41,21548.39,13971.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A71,'FERC Code upd'!A:B,2,0)","v":"3762"},"2013",5755.25,5323.59,4933.74,4774.22,4774.22,4774.22,4774.22,4774.22,4774.22,4774.2299999999996,4774.22,4774.24,4774.2299999999996,4774.25,4774.21,3433.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A72,'FERC Code upd'!A:B,2,0)","v":"3762"},"2014",16725.13,15470.76,14310.45,13237.15,13055.85,13055.86,13055.84,13055.83,13055.87,13055.83,13055.86,13055.84,13055.81,13055.87,13055.83,13055.85,6588.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A73,'FERC Code upd'!A:B,2,0)","v":"3762"},"2015",3468.81,3208.65,2968,2745.41,2541.84,2441.1799999999998,2441.1799999999998,2441.19,2441.1799999999998,2441.19,2441.1799999999998,2441.17,2441.19,2441.17,2441.1799999999998,2441.19,2441.2199999999998,2023.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A74,'FERC Code upd'!A:B,2,0)","v":"3762"},"2016",2914.99,2696.37,2494.14,2307.08,2134.0500000000002,1973.99,1947.67,1947.67,1947.67,1947.67,1947.68,1947.67,1947.67,1947.68,1947.67,1947.68,1947.67,1947.67,973.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A75,'FERC Code upd'!A:B,2,0)","v":"3762"},"2017",1311.45,1213.0899999999999,1122.1099999999999,1037.95,960.11,888.1,821.49,810.53,810.54,810.53,810.54,810.53,810.53,810.54,810.53,810.54,810.54,810.53,810.54,405.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["376G",{"$f":"VLOOKUP(A76,'FERC Code upd'!A:B,2,0)","v":"376G"},"2012",29507.11,27294.080000000002,26145.81,26145.8,26145.8,26145.79,26145.79,26145.79,26145.77,26145.79,26145.78,26145.77,26145.759999999998,26145.759999999998,22877.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["376G",{"$f":"VLOOKUP(A77,'FERC Code upd'!A:B,2,0)","v":"376G"},"2013",96320.53,89096.47,82446.42,80539.02,80539.02,80538.990000000005,80539.009999999995,80539.03,80538.94,80539.06,80538.929999999993,80538.97,80538.91,80538.86,80538.94,49941.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["376G",{"$f":"VLOOKUP(A78,'FERC Code upd'!A:B,2,0)","v":"376G"},"2014",100226.61,92709.68,85756.35,79382.58,77311.320000000007,77311.289999999994,77311.3,77311.240000000005,77311.25,77311.240000000005,77311.22,77311.179999999993,77311.179999999993,77311.22,77311.13,77311.179999999993,50544.59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["376G",{"$f":"VLOOKUP(A79,'FERC Code upd'!A:B,2,0)","v":"376G"},"2015",203953.56,188657.04,174507.77,161419.68,150016.70000000001,145980.64000000001,145980.64000000001,145980.64000000001,145980.63,145980.65,145980.63,145980.66,145980.63,145980.64000000001,145980.65,145980.63,145980.64000000001,89058.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["376G",{"$f":"VLOOKUP(A80,'FERC Code upd'!A:B,2,0)","v":"376G"},"2016",156016.63,144315.42000000001,133491.70000000001,123479.82,114218.86,105652.49,104243.7,104243.69,104243.7,104243.7,104243.75,104243.35,104243.69,104243.67,104243.62,104243.67,104242.89,104243.58,52121.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["376G",{"$f":"VLOOKUP(A81,'FERC Code upd'!A:B,2,0)","v":"376G"},"2017",189599.06,175379.05,162225.62,150058.79999999999,138804.32999999999,128393.9,118764.39,117180.82,117180.86,117180.83,117180.89,117180.83,117180.47,117180.87,117180.71,117181.24,117180.69,117179.99,117180.61,58590.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A82,'FERC Code upd'!A:B,2,0)","v":"378"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A83,'FERC Code upd'!A:B,2,0)","v":"378"},"1998",769.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A84,'FERC Code upd'!A:B,2,0)","v":"378"},"1999",1769.62,1186.0999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A85,'FERC Code upd'!A:B,2,0)","v":"378"},"2000",927.18,927.08,460.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A86,'FERC Code upd'!A:B,2,0)","v":"378"},"2001",901.41,901.25,901.41,311.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A87,'FERC Code upd'!A:B,2,0)","v":"378"},"2002",675,675,675.01,675,590.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A88,'FERC Code upd'!A:B,2,0)","v":"378"},"2003",3750.14,3750.14,3750.14,3750.14,3750.15,1875.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A89,'FERC Code upd'!A:B,2,0)","v":"378"},"2004",1411.56,1411.56,1411.55,1411.55,1411.54,1411.55,550.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A90,'FERC Code upd'!A:B,2,0)","v":"378"},"2005",1872.17,1872.18,1414.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A91,'FERC Code upd'!A:B,2,0)","v":"378"},"2006",1448.2,1448.2,1448.2,1179.8900000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A92,'FERC Code upd'!A:B,2,0)","v":"378"},"2008",453.61,453.63,453.59,453.63,453.59,107.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A93,'FERC Code upd'!A:B,2,0)","v":"378"},"2009",230.28,230.26,230.28,230.24,230.27,230.25,160.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A94,'FERC Code upd'!A:B,2,0)","v":"378"},"2010",86.18,86.17,86.18,86.17,86.17,86.18,86.17,53.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A95,'FERC Code upd'!A:B,2,0)","v":"378"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A96,'FERC Code upd'!A:B,2,0)","v":"378"},"2012",1327.42,1229.3,1190,1190,1190,1190.01,1190.01,1190.01,1190.01,1190,1190,1190.01,1190,1190,861.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A97,'FERC Code upd'!A:B,2,0)","v":"378"},"2013",1371.32,1268.49,1173.5899999999999,1142.92,1142.92,1142.92,1142.92,1142.92,1142.93,1142.92,1142.93,1142.9100000000001,1142.9000000000001,1142.93,1142.8900000000001,755.89,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A98,'FERC Code upd'!A:B,2,0)","v":"378"},"2014",5867.04,5427,5019.9799999999996,4643.46,4498.21,4498.2,4498.2,4498.21,4498.1899999999996,4498.22,4498.18,4498.2,4498.21,4498.1899999999996,4498.21,4498.17,3291.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A99,'FERC Code upd'!A:B,2,0)","v":"378"},"2015",9333.51,8633.51,7985.99,7387.03,6841.64,6595.33,6595.33,6595.34,6595.33,6595.34,6595.33,6595.33,6595.34,6595.33,6595.34,6595.34,6595.33,5121.1099999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A100,'FERC Code upd'!A:B,2,0)","v":"378"},"2016",784.47,725.63,671.22,620.88,574.30999999999995,531.24,524.15,524.15,524.16,524.15,524.16,524.15,524.15,524.16,524.15,524.16,524.14,524.15,262.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A101,'FERC Code upd'!A:B,2,0)","v":"378"},"2017",19878.189999999999,18387.330000000002,17008.28,15732.65,14552.7,13461.25,12451.66,12285.63,12285.63,12285.64,12285.63,12285.64,12285.63,12285.63,12285.64,12285.63,12285.64,12285.63,12285.62,6142.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3781",{"$f":"VLOOKUP(A102,'FERC Code upd'!A:B,2,0)","v":"3781"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A103,'FERC Code upd'!A:B,2,0)","v":"379"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A104,'FERC Code upd'!A:B,2,0)","v":"379"},"1998",2378.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A105,'FERC Code upd'!A:B,2,0)","v":"379"},"1999",10947.28,5639.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A106,'FERC Code upd'!A:B,2,0)","v":"379"},"2000",3860.2,3859.33,2412.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A107,'FERC Code upd'!A:B,2,0)","v":"379"},"2001",17956.96,17953.59,17956.96,4577.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A108,'FERC Code upd'!A:B,2,0)","v":"379"},"2002",11495.43,11495.44,11495.43,11495.44,10058.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A109,'FERC Code upd'!A:B,2,0)","v":"379"},"2003",9313.0499999999993,9313.0499999999993,9313.0499999999993,9313.0499999999993,9313.0499999999993,4656.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A110,'FERC Code upd'!A:B,2,0)","v":"379"},"2004",2600.5700000000002,2419.6999999999998,1153.57,1153.5899999999999,1153.57,1153.58,1009.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A111,'FERC Code upd'!A:B,2,0)","v":"379"},"2005",14789.76,14789.77,9243.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A112,'FERC Code upd'!A:B,2,0)","v":"379"},"2006",8462.31,8461.4599999999991,8462.32,7660.63,4355.6499999999996,4354.8900000000003,4355.6499999999996,4354.8900000000003,2840.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A113,'FERC Code upd'!A:B,2,0)","v":"379"},"2007",-2927.23,-2927.22,-2927.22,-2927.23,-1463.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A114,'FERC Code upd'!A:B,2,0)","v":"379"},"2008",256.02999999999997,256.03999999999996,256.02999999999997,256.03999999999996,256.03999999999996,239.47000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A115,'FERC Code upd'!A:B,2,0)","v":"379"},"2009",0.22,0.22,0.22,0.22,0.22,0.22,0.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A116,'FERC Code upd'!A:B,2,0)","v":"379"},"2010",21587.81,21587.81,21587.79,21587.81,21587.8,21587.81,21587.81,12193.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A117,'FERC Code upd'!A:B,2,0)","v":"379"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A118,'FERC Code upd'!A:B,2,0)","v":"379"},"2013",23788.400000000001,22004.28,20353.97,19514.080000000002,19514.080000000002,19514.07,19514.080000000002,19514.04,19514.060000000001,19514.05,19514.05,19514.07,19514.03,19514.05,19514.02,16863.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A119,'FERC Code upd'!A:B,2,0)","v":"379"},"2014",3443.19,3184.95,2946.09,2725.12,2666.4,2666.4,2666.4,2666.4,2666.4,2666.41,2666.41,2666.39,2666.39,2666.4,2666.4,2666.4,1612.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A120,'FERC Code upd'!A:B,2,0)","v":"379"},"2015",1643.45,1520.19,1406.17,1300.71,1201.06,1144.8900000000001,1144.8900000000001,1144.8800000000001,1144.8900000000001,1144.8800000000001,1144.8900000000001,1144.8800000000001,1144.8800000000001,1144.8900000000001,1144.8800000000001,1144.8900000000001,1144.8800000000001,1102.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A121,'FERC Code upd'!A:B,2,0)","v":"379"},"2016",4569.43,4226.72,3909.72,3616.49,3345.24,3094.36,3053.11,3053.11,3053.11,3053.1,3053.11,3053.09,3053.1,3053.1,3053.1,3053.1,3053.07,3053.08,1526.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A122,'FERC Code upd'!A:B,2,0)","v":"379"},"2017",12465.57,11530.66,10665.86,9865.9,9125.9699999999993,8441.51,7808.41,7704.29,7704.29,7704.29,7704.3,7704.29,7704.29,7704.32,7704.29,7704.39,7704.26,7704.25,7704.28,3852.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3791",{"$f":"VLOOKUP(A123,'FERC Code upd'!A:B,2,0)","v":"3791"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3800",{"$f":"VLOOKUP(A124,'FERC Code upd'!A:B,2,0)","v":"3800"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3800",{"$f":"VLOOKUP(A125,'FERC Code upd'!A:B,2,0)","v":"3800"},"1998",4295.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3800",{"$f":"VLOOKUP(A126,'FERC Code upd'!A:B,2,0)","v":"3800"},"1999",12895.69,7609.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3800",{"$f":"VLOOKUP(A127,'FERC Code upd'!A:B,2,0)","v":"3800"},"2000",18818.2,18816.759999999998,12125.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3800",{"$f":"VLOOKUP(A130,'FERC Code upd'!A:B,2,0)","v":"3800"},"2003",16187.43,16187.43,16187.42,16187.42,16187.43,8093.71,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3800",{"$f":"VLOOKUP(A131,'FERC Code upd'!A:B,2,0)","v":"3800"},"2004",16478.75,16478.740000000002,16478.75,16478.740000000002,16478.740000000002,16478.740000000002,8322.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3800",{"$f":"VLOOKUP(A134,'FERC Code upd'!A:B,2,0)","v":"3800"},"2008",15364.96,15364.96,15364.94,15364.97,15364.94,7213.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3800",{"$f":"VLOOKUP(A135,'FERC Code upd'!A:B,2,0)","v":"3800"},"2012",5875.1500000000005,5426.31,5409.67,5409.68,5409.66,5409.68,5409.66,5409.63,5409.65,5409.66,5409.65,5409.6399999999994,5409.65,5409.65,1076.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"VLOOKUP(A138,'FERC Code upd'!A:B,2,0)","v":"3801"},"2006",61216.639999999999,61216.65,61216.639999999999,28398.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"VLOOKUP(A139,'FERC Code upd'!A:B,2,0)","v":"3801"},"2007",33053.21,33053.199999999997,33053.18,33053.21,16526.599999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"VLOOKUP(A142,'FERC Code upd'!A:B,2,0)","v":"3801"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"VLOOKUP(A143,'FERC Code upd'!A:B,2,0)","v":"3801"},"2012",5776.06,5376.28,5214.3900000000003,5214.38,5214.38,5214.3900000000003,5214.3500000000004,5214.37,5214.3500000000004,4824.29,4768.5600000000004,4768.55,4768.53,4768.55,3586.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"VLOOKUP(A146,'FERC Code upd'!A:B,2,0)","v":"3801"},"2015",16410.62,15179.83,14041.33,12988.24,12041.05,11792.93,11792.93,11792.93,11792.92,11792.94,11792.92,11792.93,11792.93,11792.93,11792.92,11792.92,11792.92,6632.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"VLOOKUP(A147,'FERC Code upd'!A:B,2,0)","v":"3801"},"2016",26427.38,24445.33,22611.919999999998,20916.03,19347.32,17896.32,17657.66,17657.66,17657.68,17657.66,17657.650000000001,17657.580000000002,17657.64,17657.66,17657.599999999999,17657.66,17657.490000000002,17657.59,8828.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3802",{"$f":"VLOOKUP(A149,'FERC Code upd'!A:B,2,0)","v":"3802"},"2005",598,597.99,459.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["380G",{"$f":"VLOOKUP(A150,'FERC Code upd'!A:B,2,0)","v":"380G"},"2012",690,638.25,611.4,611.4,611.4,611.4,611.4,611.4,611.4,611.39,611.4,611.39,611.4,611.39,534.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["380G",{"$f":"VLOOKUP(A153,'FERC Code upd'!A:B,2,0)","v":"380G"},"2015",12793.71,11834.18,10946.61,10125.629999999999,9371.24,9219.85,9219.85,9219.85,9219.85,9219.85,9219.84,9219.86,9219.84,9219.85,9219.85,9219.84,9219.85,4873.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["380G",{"$f":"VLOOKUP(A154,'FERC Code upd'!A:B,2,0)","v":"380G"},"2016",22720.73,21016.68,19440.41,17982.39,16633.7,15386.18,15181.02,15181.03,15181.01,15181.03,15181,15180.96,15181.02,15181,15181.03,15181.01,15180.95,15181.05,7590.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"VLOOKUP(A157,'FERC Code upd'!A:B,2,0)","v":"381"},"1998",201.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"VLOOKUP(A158,'FERC Code upd'!A:B,2,0)","v":"381"},"1999",3463.84,2679.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"VLOOKUP(A161,'FERC Code upd'!A:B,2,0)","v":"381"},"2002",1636.99,1636.98,1636.99,1636.98,1192.6400000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"VLOOKUP(A162,'FERC Code upd'!A:B,2,0)","v":"381"},"2003",2514.4899999999998,2514.4899999999998,2514.48,2514.48,2514.4899999999998,1257.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"VLOOKUP(A165,'FERC Code upd'!A:B,2,0)","v":"381"},"2006",13209.81,13209.83,13209.82,5190.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"VLOOKUP(A166,'FERC Code upd'!A:B,2,0)","v":"381"},"2007",17806.189999999999,17806.16,17806.150000000001,17806.18,8903.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"VLOOKUP(A168,'FERC Code upd'!A:B,2,0)","v":"381"},"2009",19187.439999999999,19187.46,19187.41,19187.47,19187.439999999999,19187.419999999998,9351.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"VLOOKUP(A169,'FERC Code upd'!A:B,2,0)","v":"381"},"2010",247.68,247.67,247.68,247.67,247.67,247.68,247.67,30.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"VLOOKUP(A172,'FERC Code upd'!A:B,2,0)","v":"381"},"2013",4137.9399999999996,3827.6,3540.93,3395.44,3395.43,3395.41,3395.43,3395.44,3395.43,3395.44,3395.4,3395.43,3395.41,3395.42,3395.44,2920.83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"VLOOKUP(A173,'FERC Code upd'!A:B,2,0)","v":"381"},"2014",3220.34,2978.83,2755.41,2552.6999999999998,2482.66,2482.67,2482.66,2482.67,2482.62,2482.66,2482.64,2482.65,2482.66,2482.62,2482.6799999999998,2482.62,1638.73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"VLOOKUP(A176,'FERC Code upd'!A:B,2,0)","v":"381"},"2017",11339.54,10489.06,9702.42,8974.73,8301.6200000000008,7678.98,7103.07,7008.37,7008.39,7008.35,7008.38,7008.35,7008.32,7008.36,7008.33,7008.35,7008.33,7008.27,7008.36,3504.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3811",{"$f":"VLOOKUP(A177,'FERC Code upd'!A:B,2,0)","v":"3811"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3811",{"$f":"VLOOKUP(A180,'FERC Code upd'!A:B,2,0)","v":"3811"},"2012",1516.03,1402.33,1343.33,1343.33,1343.33,1343.33,1343.33,1343.33,1343.33,1343.33,1343.33,1343.32,1343.31,1343.32,1175.4100000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"VLOOKUP(A181,'FERC Code upd'!A:B,2,0)","v":"382"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"VLOOKUP(A184,'FERC Code upd'!A:B,2,0)","v":"382"},"2000",2432.54,2432.16,1620.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"VLOOKUP(A185,'FERC Code upd'!A:B,2,0)","v":"382"},"2001",5687.09,5687.25,5687.1,4269.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"VLOOKUP(A188,'FERC Code upd'!A:B,2,0)","v":"382"},"2004",2798.22,2798.22,2798.22,2798.22,2798.22,2798.21,1388.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"VLOOKUP(A189,'FERC Code upd'!A:B,2,0)","v":"382"},"2005",7035.06,7035.08,3328.57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"VLOOKUP(A191,'FERC Code upd'!A:B,2,0)","v":"382"},"2007",6205.04,6205.01,6204.98,6205.04,3102.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"VLOOKUP(A192,'FERC Code upd'!A:B,2,0)","v":"382"},"2008",2403.31,2403.31,2403.31,2403.3000000000002,2403.3200000000002,1076.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"VLOOKUP(A195,'FERC Code upd'!A:B,2,0)","v":"382"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"VLOOKUP(A196,'FERC Code upd'!A:B,2,0)","v":"382"},"2012",3410.39,3168.26,3092.83,3092.8199999999997,3092.84,3092.8199999999997,3092.84,3092.84,3092.83,2978.8599999999997,2962.56,2962.58,2962.56,2962.55,1865.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"VLOOKUP(A199,'FERC Code upd'!A:B,2,0)","v":"382"},"2015",8257.69,7638.37,7065.49,6535.58,6065.77,5968.39,5968.38,5968.39,5968.38,5968.38,5968.39,5968.38,5968.38,5968.37,5968.38,5968.38,5968.37,2919.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"VLOOKUP(A200,'FERC Code upd'!A:B,2,0)","v":"382"},"2016",14503.33,13415.58,12409.41,11478.7,10617.8,9821.4599999999991,9690.52,9690.5300000000007,9690.51,9690.52,9690.49,9690.4599999999991,9690.5300000000007,9690.48,9690.5300000000007,9690.48,9690.43,9690.49,4845.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3821",{"$f":"VLOOKUP(A203,'FERC Code upd'!A:B,2,0)","v":"3821"},"2010",29.13,29.12,29.12,29.13,29.12,29.15,29.12,14.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"VLOOKUP(A204,'FERC Code upd'!A:B,2,0)","v":"383"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"VLOOKUP(A207,'FERC Code upd'!A:B,2,0)","v":"383"},"2000",3802.37,3802.67,3021.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"VLOOKUP(A208,'FERC Code upd'!A:B,2,0)","v":"383"},"2001",1731.94,1731.94,1731.95,1015.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"VLOOKUP(A211,'FERC Code upd'!A:B,2,0)","v":"383"},"2004",1435.16,1435.13,1435.16,1435.13,1435.15,1435.14,377.83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"VLOOKUP(A212,'FERC Code upd'!A:B,2,0)","v":"383"},"2005",3132.41,3132.43,2657.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"VLOOKUP(A214,'FERC Code upd'!A:B,2,0)","v":"383"},"2007",4142.5600000000004,4142.5200000000004,4142.51,4142.5600000000004,2071.2399999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"VLOOKUP(A215,'FERC Code upd'!A:B,2,0)","v":"383"},"2008",1385.25,1385.25,1385.23,1385.26,1385.22,894.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"VLOOKUP(A218,'FERC Code upd'!A:B,2,0)","v":"383"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"VLOOKUP(A219,'FERC Code upd'!A:B,2,0)","v":"383"},"2012",587.36,544.15,538.6,538.6,538.61,538.59,538.61,538.6,538.6,538.61,538.59,538.62,538.58000000000004,538.59,236.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"VLOOKUP(A222,'FERC Code upd'!A:B,2,0)","v":"383"},"2015",2248.98,2080.29,1924.27,1779.96,1648.39,1608.83,1608.83,1608.82,1608.83,1608.84,1608.82,1608.84,1608.83,1608.84,1608.83,1608.84,1608.83,998.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"VLOOKUP(A223,'FERC Code upd'!A:B,2,0)","v":"383"},"2016",1789,1654.81,1530.7,1415.9,1309.69,1211.5,1195.32,1195.3399999999999,1195.31,1195.3399999999999,1195.3,1195.28,1195.32,1195.3,1195.32,1195.3,1195.27,1195.32,597.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3840",{"$f":"VLOOKUP(A226,'FERC Code upd'!A:B,2,0)","v":"384"},"2008",-107.38,-107.38,-107.38,-107.38,-107.39,-13.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3850",{"$f":"VLOOKUP(A227,'FERC Code upd'!A:B,2,0)","v":"385"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3850",{"$f":"VLOOKUP(A230,'FERC Code upd'!A:B,2,0)","v":"385"},"2000",2645.24,2644.66,1661.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3850",{"$f":"VLOOKUP(A231,'FERC Code upd'!A:B,2,0)","v":"385"},"2001",4107.46,4107.47,4107.46,3594.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3850",{"$f":"VLOOKUP(A233,'FERC Code upd'!A:B,2,0)","v":"385"},"2003",1259.76,1259.75,1259.76,1259.75,1259.75,629.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3850",{"$f":"VLOOKUP(A234,'FERC Code upd'!A:B,2,0)","v":"385"},"2004",5782.73,5306.95,1976.37,1976.38,1976.38,1976.36,1636.57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3850",{"$f":"VLOOKUP(A237,'FERC Code upd'!A:B,2,0)","v":"385"},"2007",3943.93,3943.92,3943.9,3943.92,1971.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3850",{"$f":"VLOOKUP(A238,'FERC Code upd'!A:B,2,0)","v":"385"},"2008",1040.57,1040.58,1040.55,1040.58,1040.57,680.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3850",{"$f":"VLOOKUP(A241,'FERC Code upd'!A:B,2,0)","v":"385"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3850",{"$f":"VLOOKUP(A242,'FERC Code upd'!A:B,2,0)","v":"385"},"2012",576.24,535.14,526.69000000000005,526.69000000000005,526.69000000000005,526.70000000000005,526.70000000000005,526.69000000000005,526.70000000000005,526.70000000000005,526.69000000000005,526.70000000000005,526.69000000000005,526.69000000000005,251.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3850",{"$f":"VLOOKUP(A245,'FERC Code upd'!A:B,2,0)","v":"385"},"2016",604.66,431.9,308.5,308.5,308.49,154.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3850",{"$f":"VLOOKUP(A246,'FERC Code upd'!A:B,2,0)","v":"385"},"2017",64.05,59.24,54.8,50.69,46.89,43.37,40.119999999999997,39.58,39.58,39.58,39.590000000000003,39.58,39.58,39.590000000000003,39.58,39.590000000000003,39.58,39.58,39.590000000000003,19.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"VLOOKUP(A249,'FERC Code upd'!A:B,2,0)","v":"387"},"1998",653.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"VLOOKUP(A250,'FERC Code upd'!A:B,2,0)","v":"387"},"1999",2466.41,1523.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"VLOOKUP(A253,'FERC Code upd'!A:B,2,0)","v":"387"},"2002",807.05,807.07,807.06,807.04,706.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"VLOOKUP(A254,'FERC Code upd'!A:B,2,0)","v":"387"},"2003",70.31,70.3,70.31,70.3,70.3,35.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"VLOOKUP(A256,'FERC Code upd'!A:B,2,0)","v":"387"},"2005",209.99,210,183.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"VLOOKUP(A257,'FERC Code upd'!A:B,2,0)","v":"387"},"2006",1412.72,1412.72,1412.71,730.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"VLOOKUP(A260,'FERC Code upd'!A:B,2,0)","v":"387"},"2009",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"VLOOKUP(A261,'FERC Code upd'!A:B,2,0)","v":"387"},"2010",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"VLOOKUP(A264,'FERC Code upd'!A:B,2,0)","v":"387"},"2013",3577.23,3308.92,3060.75,2961.02,2961.03,2961.03,2960.99,2961.03,2960.99,2961.01,2961.02,2960.99,2961,2961.02,2961,2217.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"VLOOKUP(A265,'FERC Code upd'!A:B,2,0)","v":"387"},"2014",2162.0700000000002,1999.93,1849.94,1711.19,1676.46,1676.44,1676.45,1676.44,1676.45,1676.44,1676.43,1676.45,1676.42,1676.46,1676.4,1676.41,987.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"VLOOKUP(A268,'FERC Code upd'!A:B,2,0)","v":"387"},"2017",5669.77,4454.82,3629.85,3629.85,3629.83,3629.85,1814.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["389A",{"$f":"VLOOKUP(A269,'FERC Code upd'!A:B,2,0)","v":"389A"},"2013",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A272,'FERC Code upd'!A:B,2,0)","v":"390"},"1999",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A273,'FERC Code upd'!A:B,2,0)","v":"390"},"2000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A276,'FERC Code upd'!A:B,2,0)","v":"390"},"2003",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A277,'FERC Code upd'!A:B,2,0)","v":"390"},"2004",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A279,'FERC Code upd'!A:B,2,0)","v":"390"},"2007",32.15,32.159999999999997,32.15,32.159999999999997,32.15,32.159999999999997,32.15,32.159999999999997,32.15,32.159999999999997,32.15,32.159999999999997,32.15,32.159999999999997,32.15,32.159999999999997,32.15,32.159999999999997,32.15,32.159999999999997,32.15,14.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A280,'FERC Code upd'!A:B,2,0)","v":"390"},"2008",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A283,'FERC Code upd'!A:B,2,0)","v":"390"},"2015",2182.9699999999998,2019.25,1867.81,1727.72,1598.14,1530.91,1530.91,1530.91,1530.91,1530.91,1530.91,1530.9,1530.9,1530.91,1530.9,1530.91,1530.9,1339.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A284,'FERC Code upd'!A:B,2,0)","v":"390"},"2016",162.76,150.55000000000001,139.26,128.82,119.16,110.22,108.75,108.75,108.75,108.75,108.75,108.75,108.75,108.75,108.75,108.75,108.74,108.75,54.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A287,'FERC Code upd'!A:B,2,0)","v":"3910"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A288,'FERC Code upd'!A:B,2,0)","v":"3910"},"1998",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A291,'FERC Code upd'!A:B,2,0)","v":"3910"},"2001",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A292,'FERC Code upd'!A:B,2,0)","v":"3910"},"2002",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A295,'FERC Code upd'!A:B,2,0)","v":"3910"},"2006",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A296,'FERC Code upd'!A:B,2,0)","v":"3910"},"2007",1719.47,1719.46,1719.45,1719.47,859.73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A298,'FERC Code upd'!A:B,2,0)","v":"3910"},"2009",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A299,'FERC Code upd'!A:B,2,0)","v":"3910"},"2010",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A302,'FERC Code upd'!A:B,2,0)","v":"3910"},"2013",553.35,553.35,467.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A303,'FERC Code upd'!A:B,2,0)","v":"3910"},"2014",1060.1600000000001,934.18,934.19,757.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3913",{"$f":"VLOOKUP(A306,'FERC Code upd'!A:B,2,0)","v":"3913"},"2003",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3914",{"$f":"VLOOKUP(A307,'FERC Code upd'!A:B,2,0)","v":"3914"},"2013",31469.29,31469.3,27535.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["391A",{"$f":"VLOOKUP(A310,'FERC Code upd'!A:B,2,0)","v":"391A"},"2014",21.38,20.36,20.36,12.73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["391S",{"$f":"VLOOKUP(A311,'FERC Code upd'!A:B,2,0)","v":"391S"},"2017",12749.93,10017.799999999999,8162.66,8162.66,8162.65,8162.65,4081.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3920",{"$f":"VLOOKUP(A314,'FERC Code upd'!A:B,2,0)","v":"3920"},"1999",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3920",{"$f":"VLOOKUP(A315,'FERC Code upd'!A:B,2,0)","v":"3920"},"2000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3920",{"$f":"VLOOKUP(A318,'FERC Code upd'!A:B,2,0)","v":"3920"},"2003",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3920",{"$f":"VLOOKUP(A319,'FERC Code upd'!A:B,2,0)","v":"3920"},"2004",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3920",{"$f":"VLOOKUP(A321,'FERC Code upd'!A:B,2,0)","v":"3920"},"2006",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3920",{"$f":"VLOOKUP(A322,'FERC Code upd'!A:B,2,0)","v":"3920"},"2007",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3920",{"$f":"VLOOKUP(A325,'FERC Code upd'!A:B,2,0)","v":"3920"},"2010",1875,1875,592.08000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3920",{"$f":"VLOOKUP(A326,'FERC Code upd'!A:B,2,0)","v":"3920"},"2011",5625,5096.32,3530.86,1875,1875,1875,1875,1078.8399999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3920",{"$f":"VLOOKUP(A329,'FERC Code upd'!A:B,2,0)","v":"3920"},"2014",7704.23,5525.26,7900,7900,7900,7900,7900,7900,7900,7900,6874.75,4062.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3920",{"$f":"VLOOKUP(A330,'FERC Code upd'!A:B,2,0)","v":"3920"},"2015",1948.9,1948.89,1902.71,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875]
["3921",{"$f":"VLOOKUP(A333,'FERC Code upd'!A:B,2,0)","v":"3921"},"2017",1104.25,662.55,397.54,397.54,198.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3922",{"$f":"VLOOKUP(A334,'FERC Code upd'!A:B,2,0)","v":"3922"},"2007",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3923",{"$f":"VLOOKUP(A337,'FERC Code upd'!A:B,2,0)","v":"3923"},"2007",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"VLOOKUP(A338,'FERC Code upd'!A:B,2,0)","v":"394"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"VLOOKUP(A341,'FERC Code upd'!A:B,2,0)","v":"394"},"2001",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"VLOOKUP(A342,'FERC Code upd'!A:B,2,0)","v":"394"},"2002",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"VLOOKUP(A344,'FERC Code upd'!A:B,2,0)","v":"394"},"2004",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"VLOOKUP(A345,'FERC Code upd'!A:B,2,0)","v":"394"},"2005",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"VLOOKUP(A348,'FERC Code upd'!A:B,2,0)","v":"394"},"2008",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"VLOOKUP(A349,'FERC Code upd'!A:B,2,0)","v":"394"},"2009",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"VLOOKUP(A352,'FERC Code upd'!A:B,2,0)","v":"394"},"2017",6860.09,5390.06,4391.91,4391.91,4391.8999999999996,4391.91,2195.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3960",{"$f":"VLOOKUP(A353,'FERC Code upd'!A:B,2,0)","v":"396"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3960",{"$f":"VLOOKUP(A356,'FERC Code upd'!A:B,2,0)","v":"396"},"2000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3960",{"$f":"VLOOKUP(A357,'FERC Code upd'!A:B,2,0)","v":"396"},"2001",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3960",{"$f":"VLOOKUP(A360,'FERC Code upd'!A:B,2,0)","v":"396"},"2008",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3960",{"$f":"VLOOKUP(A361,'FERC Code upd'!A:B,2,0)","v":"396"},"2009",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A364,'FERC Code upd'!A:B,2,0)","v":"397"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A365,'FERC Code upd'!A:B,2,0)","v":"397"},"1998",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A366,'FERC Code upd'!A:B,2,0)","v":"397"},"1999",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A367,'FERC Code upd'!A:B,2,0)","v":"397"},"2000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A368,'FERC Code upd'!A:B,2,0)","v":"397"},"2001",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A369,'FERC Code upd'!A:B,2,0)","v":"397"},"2002",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A370,'FERC Code upd'!A:B,2,0)","v":"397"},"2003",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A371,'FERC Code upd'!A:B,2,0)","v":"397"},"2005",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A372,'FERC Code upd'!A:B,2,0)","v":"397"},"2006",91.61,91.62,91.61,57.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A373,'FERC Code upd'!A:B,2,0)","v":"397"},"2007",2080.2199999999998,2080.21,2080.21,2080.2199999999998,1040.0999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A374,'FERC Code upd'!A:B,2,0)","v":"397"},"2008",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A375,'FERC Code upd'!A:B,2,0)","v":"397"},"2009",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A376,'FERC Code upd'!A:B,2,0)","v":"397"},"2010",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A377,'FERC Code upd'!A:B,2,0)","v":"397"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A378,'FERC Code upd'!A:B,2,0)","v":"397"},"2012",1751.79,1637.37,1614.17,1614.17,1614.17,1614.17,1614.18,1614.17,1614.18,1614.17,1614.17,1614.18,1614.16,1614.17,597.92999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A379,'FERC Code upd'!A:B,2,0)","v":"397"},"2013",1061.72,982.09,908.44,870.65,870.65,870.67,870.64,870.65,870.66,870.65,870.66,870.66,870.66,870.66,870.66,756.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A380,'FERC Code upd'!A:B,2,0)","v":"397"},"2014",2547.9299999999998,2356.85,2180.0700000000002,2016.62,1972.69,1972.69,1972.69,1972.7,1972.7,1972.7,1972.7,1972.71,1972.7,1972.7,1972.72,1972.68,1198.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A381,'FERC Code upd'!A:B,2,0)","v":"397"},"2015",5292.53,3780.38,3287.29,3287.29,2876.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A382,'FERC Code upd'!A:B,2,0)","v":"397"},"2016",2788.82,1992,1422.87,1422.85,1422.86,711.43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A383,'FERC Code upd'!A:B,2,0)","v":"397"},"2017",6730.09,5160.53,4076.82,3816.85,3816.85,3816.85,1908.43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A384,'FERC Code upd'!A:B,2,0)","v":"397"},"2103",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3971",{"$f":"VLOOKUP(A385,'FERC Code upd'!A:B,2,0)","v":"397"},"2008",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3971",{"$f":"VLOOKUP(A386,'FERC Code upd'!A:B,2,0)","v":"397"},"2009",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3971",{"$f":"VLOOKUP(A387,'FERC Code upd'!A:B,2,0)","v":"397"},"2010",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3971",{"$f":"VLOOKUP(A388,'FERC Code upd'!A:B,2,0)","v":"397"},"2017",1925.2,1512.66,1232.53,1232.54,1232.53,1232.53,616.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3980",{"$f":"VLOOKUP(A389,'FERC Code upd'!A:B,2,0)","v":"398"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3980",{"$f":"VLOOKUP(A390,'FERC Code upd'!A:B,2,0)","v":"398"},"2001",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3980",{"$f":"VLOOKUP(A391,'FERC Code upd'!A:B,2,0)","v":"398"},"2002",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3980",{"$f":"VLOOKUP(A392,'FERC Code upd'!A:B,2,0)","v":"398"},"2004",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3980",{"$f":"VLOOKUP(A393,'FERC Code upd'!A:B,2,0)","v":"398"},"2012",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["398A",{"$f":"VLOOKUP(A394,'FERC Code upd'!A:B,2,0)","v":"398A"},"2014",1191.43,744.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Grand Total",null,null,3176274.6200000015,2966808.0700000026,2617788.34,2086973.2999999982,1672020.6599999997,1419402.3299999994,1249076.8500000001,1134720.9700000004,1106100.5900000001,1102361.0900000001,1101132.7900000003,1095835.4199999995,1085122.1199999996,1080434.8199999998,1055070.3299999998,936601.88000000035,776903.59999999951,600420.07999999996,364253.27000000008,138155.84,6859.03,6840.68,6257.43,5787.12,5573.0599999999995,5572.38,5572.38,5572.38,5572.38,4033.46,3343.58,3242.52,3178.32,3178.32,3178.32,3178.32,1895.88,1875,1875,1875,1875]

{"sheet":"Forecast","index":62,"n_rows":395,"n_cols":44,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["CFG"]
["Tax Depreciation 2018-2058"]
["Group By FERC Code - Vintage"]
["FYE Month = December"]
[]
["FERC Code",null,"Vintage","2018","2019","2020","2021","2022","2023","2024","2025","2026","2027","2028","2029","2030","2031","2032","2033","2034","2035","2036","2037","2038","2039","2040","2041","2042","2043","2044","2045","2046","2047","2048","2049","2050","2051","2052","2053","2054","2055","2056","2057","2058"]
["3010",{"$f":"VLOOKUP(A7,'FERC Code upd'!A:B,2,0)","v":"3010"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3010",{"$f":"VLOOKUP(A8,'FERC Code upd'!A:B,2,0)","v":"3010"},"2008",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3020",{"$f":"VLOOKUP(A9,'FERC Code upd'!A:B,2,0)","v":"3020"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3020",{"$f":"VLOOKUP(A10,'FERC Code upd'!A:B,2,0)","v":"3020"},"2000",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.28000000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3030",{"$f":"VLOOKUP(A11,'FERC Code upd'!A:B,2,0)","v":{"$error":"#N/A"}},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3030",{"$f":"VLOOKUP(A12,'FERC Code upd'!A:B,2,0)","v":{"$error":"#N/A"}},"2002",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3030",{"$f":"VLOOKUP(A13,'FERC Code upd'!A:B,2,0)","v":{"$error":"#N/A"}},"2003",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3500",{"$f":"VLOOKUP(A14,'FERC Code upd'!A:B,2,0)","v":"3500"},"2000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3740",{"$f":"VLOOKUP(A15,'FERC Code upd'!A:B,2,0)","v":"3740"},"2000",2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,1.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3740",{"$f":"VLOOKUP(A16,'FERC Code upd'!A:B,2,0)","v":"3740"},"2001",1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,1019.68,453.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3740",{"$f":"VLOOKUP(A17,'FERC Code upd'!A:B,2,0)","v":"3740"},"2006",5234.32,5234.32,5234.33,2617.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3740",{"$f":"VLOOKUP(A18,'FERC Code upd'!A:B,2,0)","v":"3740"},"2010",165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,165.26,64.2,0,0,0,0,0,0,0,0,0]
["3740",{"$f":"VLOOKUP(A19,'FERC Code upd'!A:B,2,0)","v":"3740"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"VLOOKUP(A20,'FERC Code upd'!A:B,2,0)","v":"375"},"1997 & Prior",6368.53,6369.55,6368.53,6369.55,6368.53,3652.78,1246.02,1245.6199999999999,1015.04,819.59,717.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"VLOOKUP(A21,'FERC Code upd'!A:B,2,0)","v":"375"},"1999",127.67,127.67,127.67,127.67,127.67,127.67,127.67,127.67,127.67,127.67,127.67,127.67,91.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"VLOOKUP(A22,'FERC Code upd'!A:B,2,0)","v":"375"},"2001",174.16,174.1,174.16,174.1,174.16,174.1,174.16,174.1,174.16,174.1,174.16,174.1,174.16,174.1,123.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"VLOOKUP(A23,'FERC Code upd'!A:B,2,0)","v":"375"},"2002",231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,231.22,214.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"VLOOKUP(A24,'FERC Code upd'!A:B,2,0)","v":"375"},"2003",0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.71,0.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"VLOOKUP(A25,'FERC Code upd'!A:B,2,0)","v":"375"},"2005",4108.57,4108.57,4108.57,4108.57,4108.57,4108.57,4108.57,4108.57,4108.57,4108.57,4108.57,4108.57,1540.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"VLOOKUP(A26,'FERC Code upd'!A:B,2,0)","v":"375"},"2006",68,68,68,68,68,68,68,68,68,68,68,68,68,59.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"VLOOKUP(A27,'FERC Code upd'!A:B,2,0)","v":"375"},"2007",256.82,256.82,256.82,256.82,256.82,256.82,256.82,256.82,256.82,256.82,256.82,256.82,256.82,256.82,128.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"VLOOKUP(A28,'FERC Code upd'!A:B,2,0)","v":"375"},"2008",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"VLOOKUP(A29,'FERC Code upd'!A:B,2,0)","v":"375"},"2013",1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,510.13,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"VLOOKUP(A30,'FERC Code upd'!A:B,2,0)","v":"375"},"2014",280.72000000000003,278.62,276.68,274.88,274.81,274.81,274.81,274.81,274.81,274.81,274.81,274.81,274.81,274.8,274.81,274.8,261.02,252.75,252.75,252.75,252.75,252.75,252.75,252.75,252.75,252.75,252.75,252.75,252.75,179.75,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"VLOOKUP(A31,'FERC Code upd'!A:B,2,0)","v":"375"},"2015",2015.39,1864.23,1724.42,1595.08,1475.45,1416.74,1416.74,1416.74,1416.73,1416.74,1416.73,1416.74,1416.73,1416.73,1416.74,1416.73,1416.74,1196.4000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"VLOOKUP(A32,'FERC Code upd'!A:B,2,0)","v":"375"},"2016",505.49,467.58,432.51,400.07,370.06,342.31,337.74,337.75,337.74,337.75,337.74,337.74,337.75,337.74,337.75,337.74,337.74,337.75,168.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"VLOOKUP(A33,'FERC Code upd'!A:B,2,0)","v":"375"},"2017",152.19,140.79,130.22,120.44,111.42,103.06,95.34,94.07,94.07,94.07,94.07,94.06,94.05,94.06,94.06,94.05,94.06,94.04,94.05,47.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3760,"3761","1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3760,"3761","1998",17894.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3760,"3761","1999",62782.15,41689.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3760,"3761","2000",163516.72,163494.26,100549.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3760,"3761","2001",166747.14000000001,166727.26999999999,166747.15,88128.89,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3760,"3761","2002",22503.81,22503.79,22503.8,22503.8,16372.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3760,"3761","2003",27752.400000000001,27752.39,27752.400000000001,27752.39,27752.39,13876.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3760,"3761","2004",25086.82,25086.83,25086.81,25086.81,25086.82,25086.799999999999,9435.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3760,"3761","2005",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3760,"3761","2006",-7308.94,-7308.94,-7308.94,-4568.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3760,"3761","2008",38523.65,38523.660000000003,38523.67,38523.629999999997,38523.65,19006.939999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3760,"3761","2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3760,"3761","2012",4879.0600000000004,4513.1000000000004,4348.21,4348.22,4348.1899999999996,4348.22,4348.2,4348.17,4348.2,4348.16,4348.21,4348.16,4348.1400000000003,4348.17,3483.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A47,'FERC Code upd'!A:B,2,0)","v":"3761"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A48,'FERC Code upd'!A:B,2,0)","v":"3761"},"2005",60249.81,60249.78,42442.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A49,'FERC Code upd'!A:B,2,0)","v":"3761"},"2006",64208.84,64208.85,64208.83,50542.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A50,'FERC Code upd'!A:B,2,0)","v":"3761"},"2007",94649.38,94649.38,94649.36,94649.38,47324.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A51,'FERC Code upd'!A:B,2,0)","v":"3761"},"2008",10715.75,10715.75,10715.75,10715.75,10715.75,4018.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A52,'FERC Code upd'!A:B,2,0)","v":"3761"},"2009",10254.379999999999,10254.33,10254.299999999999,10254.34,10254.23,10254.34,6117.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A53,'FERC Code upd'!A:B,2,0)","v":"3761"},"2010",47066.68,47066.66,47066.64,47066.58,47066.62,47066.62,47066.58,12085.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A54,'FERC Code upd'!A:B,2,0)","v":"3761"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A55,'FERC Code upd'!A:B,2,0)","v":"3761"},"2012",19619.25,18170.05,17468.36,17468.349999999999,17468.349999999999,17468.36,17468.310000000001,17468.38,17468.330000000002,17361.080000000002,17345.900000000001,17345.810000000001,17345.87,17345.77,14261.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A56,'FERC Code upd'!A:B,2,0)","v":"3761"},"2013",17322.189999999999,16023,14839.87,14503.77,14503.72,14503.74,14503.74,14503.72,14503.68,14503.69,14503.66,14503.72,14503.7,14503.68,14503.66,8732.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A57,'FERC Code upd'!A:B,2,0)","v":"3761"},"2014",35055.120000000003,32425.97,29994.03,27783.01,27342.13,27342.09,27342.12,27342.1,27342.06,27342.13,27342.06,27342.07,27342.080000000002,27342.080000000002,27342.080000000002,27342.03,14037.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A58,'FERC Code upd'!A:B,2,0)","v":"3761"},"2015",40202.389999999992,37187.24,34398.18,31818.32,29429.94,28270.71,28270.720000000001,28270.71,28270.71,28270.7,28270.71,28270.7,28270.71,28270.69,28270.71,28270.7,28270.7,23747.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A59,'FERC Code upd'!A:B,2,0)","v":"3761"},"2016",48072.68,44467.199999999997,41132.14,38047.21,35193.730000000003,32554.13,32120.11,32120.12,32120.12,32120.07,32120.14,32119.95,32120.02,32120.16,32120.04,32120.17,32119.83,32120.04,16060.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"VLOOKUP(A60,'FERC Code upd'!A:B,2,0)","v":"3761"},"2017",94291.61,87219.72,80678.31,74627.42,69030.28,63853.06,59064.03,58276.54,58276.46,58276.52,58276.480000000003,58276.55,58276.27,58276.44,58276.61,58276.43,58276.6,58276.04,58276.43,29138.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A61,'FERC Code upd'!A:B,2,0)","v":"3762"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A62,'FERC Code upd'!A:B,2,0)","v":"3762"},"2004",23472.22,20538.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A63,'FERC Code upd'!A:B,2,0)","v":"3762"},"2005",15089.4,15089.39,12909.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A64,'FERC Code upd'!A:B,2,0)","v":"3762"},"2006",34989.379999999997,34989.39,34989.4,27311.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A65,'FERC Code upd'!A:B,2,0)","v":"3762"},"2007",2512.98,2512.9899999999998,2512.9699999999998,2512.98,1256.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A66,'FERC Code upd'!A:B,2,0)","v":"3762"},"2008",-2680.88,-2680.87,-2680.89,-2680.86,-2680.89,-2458.3000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A67,'FERC Code upd'!A:B,2,0)","v":"3762"},"2009",2872.29,2872.29,2872.29,2872.28,2872.29,2872.28,1795.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A68,'FERC Code upd'!A:B,2,0)","v":"3762"},"2010",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A69,'FERC Code upd'!A:B,2,0)","v":"3762"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A70,'FERC Code upd'!A:B,2,0)","v":"3762"},"2012",23890.67,22098.87,21548.41,21548.42,21548.41,21548.42,21548.42,21548.400000000001,21548.41,21548.41,21548.400000000001,21548.42,21548.41,21548.39,13971.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A71,'FERC Code upd'!A:B,2,0)","v":"3762"},"2013",5755.25,5323.59,4933.74,4774.22,4774.22,4774.22,4774.22,4774.22,4774.22,4774.2299999999996,4774.22,4774.24,4774.2299999999996,4774.25,4774.21,3433.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A72,'FERC Code upd'!A:B,2,0)","v":"3762"},"2014",16725.13,15470.76,14310.45,13237.15,13055.85,13055.86,13055.84,13055.83,13055.87,13055.83,13055.86,13055.84,13055.81,13055.87,13055.83,13055.85,6588.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A73,'FERC Code upd'!A:B,2,0)","v":"3762"},"2015",3468.81,3208.65,2968,2745.41,2541.84,2441.1799999999998,2441.1799999999998,2441.19,2441.1799999999998,2441.19,2441.1799999999998,2441.17,2441.19,2441.17,2441.1799999999998,2441.19,2441.2199999999998,2023.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A74,'FERC Code upd'!A:B,2,0)","v":"3762"},"2016",2914.99,2696.37,2494.14,2307.08,2134.0500000000002,1973.99,1947.67,1947.67,1947.67,1947.67,1947.68,1947.67,1947.67,1947.68,1947.67,1947.68,1947.67,1947.67,973.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"VLOOKUP(A75,'FERC Code upd'!A:B,2,0)","v":"3762"},"2017",1311.45,1213.0899999999999,1122.1099999999999,1037.95,960.11,888.1,821.49,810.53,810.54,810.53,810.54,810.53,810.53,810.54,810.53,810.54,810.54,810.53,810.54,405.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["376G",{"$f":"VLOOKUP(A76,'FERC Code upd'!A:B,2,0)","v":"376G"},"2012",29507.11,27294.080000000002,26145.81,26145.8,26145.8,26145.79,26145.79,26145.79,26145.77,26145.79,26145.78,26145.77,26145.759999999998,26145.759999999998,22877.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["376G",{"$f":"VLOOKUP(A77,'FERC Code upd'!A:B,2,0)","v":"376G"},"2013",96320.53,89096.47,82446.42,80539.02,80539.02,80538.990000000005,80539.009999999995,80539.03,80538.94,80539.06,80538.929999999993,80538.97,80538.91,80538.86,80538.94,49941.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["376G",{"$f":"VLOOKUP(A78,'FERC Code upd'!A:B,2,0)","v":"376G"},"2014",100226.61,92709.68,85756.35,79382.58,77311.320000000007,77311.289999999994,77311.3,77311.240000000005,77311.25,77311.240000000005,77311.22,77311.179999999993,77311.179999999993,77311.22,77311.13,77311.179999999993,50544.59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["376G",{"$f":"VLOOKUP(A79,'FERC Code upd'!A:B,2,0)","v":"376G"},"2015",203953.56,188657.04,174507.77,161419.68,150016.70000000001,145980.64000000001,145980.64000000001,145980.64000000001,145980.63,145980.65,145980.63,145980.66,145980.63,145980.64000000001,145980.65,145980.63,145980.64000000001,89058.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["376G",{"$f":"VLOOKUP(A80,'FERC Code upd'!A:B,2,0)","v":"376G"},"2016",156016.63,144315.42000000001,133491.70000000001,123479.82,114218.86,105652.49,104243.7,104243.69,104243.7,104243.7,104243.75,104243.35,104243.69,104243.67,104243.62,104243.67,104242.89,104243.58,52121.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["376G",{"$f":"VLOOKUP(A81,'FERC Code upd'!A:B,2,0)","v":"376G"},"2017",189599.06,175379.05,162225.62,150058.79999999999,138804.32999999999,128393.9,118764.39,117180.82,117180.86,117180.83,117180.89,117180.83,117180.47,117180.87,117180.71,117181.24,117180.69,117179.99,117180.61,58590.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A82,'FERC Code upd'!A:B,2,0)","v":"378"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A83,'FERC Code upd'!A:B,2,0)","v":"378"},"1998",769.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A84,'FERC Code upd'!A:B,2,0)","v":"378"},"1999",1769.62,1186.0999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A85,'FERC Code upd'!A:B,2,0)","v":"378"},"2000",927.18,927.08,460.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A86,'FERC Code upd'!A:B,2,0)","v":"378"},"2001",901.41,901.25,901.41,311.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A87,'FERC Code upd'!A:B,2,0)","v":"378"},"2002",675,675,675.01,675,590.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A88,'FERC Code upd'!A:B,2,0)","v":"378"},"2003",3750.14,3750.14,3750.14,3750.14,3750.15,1875.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A89,'FERC Code upd'!A:B,2,0)","v":"378"},"2004",1411.56,1411.56,1411.55,1411.55,1411.54,1411.55,550.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A90,'FERC Code upd'!A:B,2,0)","v":"378"},"2005",1872.17,1872.18,1414.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A91,'FERC Code upd'!A:B,2,0)","v":"378"},"2006",1448.2,1448.2,1448.2,1179.8900000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A92,'FERC Code upd'!A:B,2,0)","v":"378"},"2008",453.61,453.63,453.59,453.63,453.59,107.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A93,'FERC Code upd'!A:B,2,0)","v":"378"},"2009",230.28,230.26,230.28,230.24,230.27,230.25,160.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A94,'FERC Code upd'!A:B,2,0)","v":"378"},"2010",86.18,86.17,86.18,86.17,86.17,86.18,86.17,53.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A95,'FERC Code upd'!A:B,2,0)","v":"378"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A96,'FERC Code upd'!A:B,2,0)","v":"378"},"2012",1327.42,1229.3,1190,1190,1190,1190.01,1190.01,1190.01,1190.01,1190,1190,1190.01,1190,1190,861.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A97,'FERC Code upd'!A:B,2,0)","v":"378"},"2013",1371.32,1268.49,1173.5899999999999,1142.92,1142.92,1142.92,1142.92,1142.92,1142.93,1142.92,1142.93,1142.9100000000001,1142.9000000000001,1142.93,1142.8900000000001,755.89,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A98,'FERC Code upd'!A:B,2,0)","v":"378"},"2014",5867.04,5427,5019.9799999999996,4643.46,4498.21,4498.2,4498.2,4498.21,4498.1899999999996,4498.22,4498.18,4498.2,4498.21,4498.1899999999996,4498.21,4498.17,3291.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A99,'FERC Code upd'!A:B,2,0)","v":"378"},"2015",9333.51,8633.51,7985.99,7387.03,6841.64,6595.33,6595.33,6595.34,6595.33,6595.34,6595.33,6595.33,6595.34,6595.33,6595.34,6595.34,6595.33,5121.1099999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A100,'FERC Code upd'!A:B,2,0)","v":"378"},"2016",784.47,725.63,671.22,620.88,574.30999999999995,531.24,524.15,524.15,524.16,524.15,524.16,524.15,524.15,524.16,524.15,524.16,524.14,524.15,262.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"VLOOKUP(A101,'FERC Code upd'!A:B,2,0)","v":"378"},"2017",19878.189999999999,18387.330000000002,17008.28,15732.65,14552.7,13461.25,12451.66,12285.63,12285.63,12285.64,12285.63,12285.64,12285.63,12285.63,12285.64,12285.63,12285.64,12285.63,12285.62,6142.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3781",{"$f":"VLOOKUP(A102,'FERC Code upd'!A:B,2,0)","v":"3781"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A103,'FERC Code upd'!A:B,2,0)","v":"379"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A104,'FERC Code upd'!A:B,2,0)","v":"379"},"1998",2378.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A105,'FERC Code upd'!A:B,2,0)","v":"379"},"1999",10947.28,5639.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A106,'FERC Code upd'!A:B,2,0)","v":"379"},"2000",3860.2,3859.33,2412.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A107,'FERC Code upd'!A:B,2,0)","v":"379"},"2001",17956.96,17953.59,17956.96,4577.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A108,'FERC Code upd'!A:B,2,0)","v":"379"},"2002",11495.43,11495.44,11495.43,11495.44,10058.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A109,'FERC Code upd'!A:B,2,0)","v":"379"},"2003",9313.0499999999993,9313.0499999999993,9313.0499999999993,9313.0499999999993,9313.0499999999993,4656.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A110,'FERC Code upd'!A:B,2,0)","v":"379"},"2004",2600.5700000000002,2419.6999999999998,1153.57,1153.5899999999999,1153.57,1153.58,1009.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A111,'FERC Code upd'!A:B,2,0)","v":"379"},"2005",14789.76,14789.77,9243.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A112,'FERC Code upd'!A:B,2,0)","v":"379"},"2006",8462.31,8461.4599999999991,8462.32,7660.63,4355.6499999999996,4354.8900000000003,4355.6499999999996,4354.8900000000003,2840.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A113,'FERC Code upd'!A:B,2,0)","v":"379"},"2007",-2927.23,-2927.22,-2927.22,-2927.23,-1463.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A114,'FERC Code upd'!A:B,2,0)","v":"379"},"2008",256.02999999999997,256.03999999999996,256.02999999999997,256.03999999999996,256.03999999999996,239.47000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A115,'FERC Code upd'!A:B,2,0)","v":"379"},"2009",0.22,0.22,0.22,0.22,0.22,0.22,0.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A116,'FERC Code upd'!A:B,2,0)","v":"379"},"2010",21587.81,21587.81,21587.79,21587.81,21587.8,21587.81,21587.81,12193.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A117,'FERC Code upd'!A:B,2,0)","v":"379"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A118,'FERC Code upd'!A:B,2,0)","v":"379"},"2013",23788.400000000001,22004.28,20353.97,19514.080000000002,19514.080000000002,19514.07,19514.080000000002,19514.04,19514.060000000001,19514.05,19514.05,19514.07,19514.03,19514.05,19514.02,16863.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A119,'FERC Code upd'!A:B,2,0)","v":"379"},"2014",3443.19,3184.95,2946.09,2725.12,2666.4,2666.4,2666.4,2666.4,2666.4,2666.41,2666.41,2666.39,2666.39,2666.4,2666.4,2666.4,1612.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A120,'FERC Code upd'!A:B,2,0)","v":"379"},"2015",1643.45,1520.19,1406.17,1300.71,1201.06,1144.8900000000001,1144.8900000000001,1144.8800000000001,1144.8900000000001,1144.8800000000001,1144.8900000000001,1144.8800000000001,1144.8800000000001,1144.8900000000001,1144.8800000000001,1144.8900000000001,1144.8800000000001,1102.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A121,'FERC Code upd'!A:B,2,0)","v":"379"},"2016",4569.43,4226.72,3909.72,3616.49,3345.24,3094.36,3053.11,3053.11,3053.11,3053.1,3053.11,3053.09,3053.1,3053.1,3053.1,3053.1,3053.07,3053.08,1526.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"VLOOKUP(A122,'FERC Code upd'!A:B,2,0)","v":"379"},"2017",12465.57,11530.66,10665.86,9865.9,9125.9699999999993,8441.51,7808.41,7704.29,7704.29,7704.29,7704.3,7704.29,7704.29,7704.32,7704.29,7704.39,7704.26,7704.25,7704.28,3852.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3791",{"$f":"VLOOKUP(A123,'FERC Code upd'!A:B,2,0)","v":"3791"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3800,"3801","1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3800,"3801","1998",4295.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3800,"3801","1999",12895.69,7609.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3800,"3801","2000",18818.2,18816.759999999998,12125.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3800,"3801","2003",16187.43,16187.43,16187.42,16187.42,16187.43,8093.71,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3800,"3801","2004",16478.75,16478.740000000002,16478.75,16478.740000000002,16478.740000000002,16478.740000000002,8322.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3800,"3801","2008",15364.96,15364.96,15364.94,15364.97,15364.94,7213.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3800,"3801","2012",5875.1500000000005,5426.31,5409.67,5409.68,5409.66,5409.68,5409.66,5409.63,5409.65,5409.66,5409.65,5409.6399999999994,5409.65,5409.65,1076.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"VLOOKUP(A138,'FERC Code upd'!A:B,2,0)","v":"3801"},"2006",61216.639999999999,61216.65,61216.639999999999,28398.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"VLOOKUP(A139,'FERC Code upd'!A:B,2,0)","v":"3801"},"2007",33053.21,33053.199999999997,33053.18,33053.21,16526.599999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"VLOOKUP(A142,'FERC Code upd'!A:B,2,0)","v":"3801"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"VLOOKUP(A143,'FERC Code upd'!A:B,2,0)","v":"3801"},"2012",5776.06,5376.28,5214.3900000000003,5214.38,5214.38,5214.3900000000003,5214.3500000000004,5214.37,5214.3500000000004,4824.29,4768.5600000000004,4768.55,4768.53,4768.55,3586.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"VLOOKUP(A146,'FERC Code upd'!A:B,2,0)","v":"3801"},"2015",16410.62,15179.83,14041.33,12988.24,12041.05,11792.93,11792.93,11792.93,11792.92,11792.94,11792.92,11792.93,11792.93,11792.93,11792.92,11792.92,11792.92,6632.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"VLOOKUP(A147,'FERC Code upd'!A:B,2,0)","v":"3801"},"2016",26427.38,24445.33,22611.919999999998,20916.03,19347.32,17896.32,17657.66,17657.66,17657.68,17657.66,17657.650000000001,17657.580000000002,17657.64,17657.66,17657.599999999999,17657.66,17657.490000000002,17657.59,8828.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3802",{"$f":"VLOOKUP(A149,'FERC Code upd'!A:B,2,0)","v":"3802"},"2005",598,597.99,459.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["380G",{"$f":"VLOOKUP(A150,'FERC Code upd'!A:B,2,0)","v":"380G"},"2012",690,638.25,611.4,611.4,611.4,611.4,611.4,611.4,611.4,611.39,611.4,611.39,611.4,611.39,534.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["380G",{"$f":"VLOOKUP(A153,'FERC Code upd'!A:B,2,0)","v":"380G"},"2015",12793.71,11834.18,10946.61,10125.629999999999,9371.24,9219.85,9219.85,9219.85,9219.85,9219.85,9219.84,9219.86,9219.84,9219.85,9219.85,9219.84,9219.85,4873.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["380G",{"$f":"VLOOKUP(A154,'FERC Code upd'!A:B,2,0)","v":"380G"},"2016",22720.73,21016.68,19440.41,17982.39,16633.7,15386.18,15181.02,15181.03,15181.01,15181.03,15181,15180.96,15181.02,15181,15181.03,15181.01,15180.95,15181.05,7590.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"VLOOKUP(A157,'FERC Code upd'!A:B,2,0)","v":"381"},"1998",201.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"VLOOKUP(A158,'FERC Code upd'!A:B,2,0)","v":"381"},"1999",3463.84,2679.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"VLOOKUP(A161,'FERC Code upd'!A:B,2,0)","v":"381"},"2002",1636.99,1636.98,1636.99,1636.98,1192.6400000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"VLOOKUP(A162,'FERC Code upd'!A:B,2,0)","v":"381"},"2003",2514.4899999999998,2514.4899999999998,2514.48,2514.48,2514.4899999999998,1257.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"VLOOKUP(A165,'FERC Code upd'!A:B,2,0)","v":"381"},"2006",13209.81,13209.83,13209.82,5190.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"VLOOKUP(A166,'FERC Code upd'!A:B,2,0)","v":"381"},"2007",17806.189999999999,17806.16,17806.150000000001,17806.18,8903.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"VLOOKUP(A168,'FERC Code upd'!A:B,2,0)","v":"381"},"2009",19187.439999999999,19187.46,19187.41,19187.47,19187.439999999999,19187.419999999998,9351.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"VLOOKUP(A169,'FERC Code upd'!A:B,2,0)","v":"381"},"2010",247.68,247.67,247.68,247.67,247.67,247.68,247.67,30.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"VLOOKUP(A172,'FERC Code upd'!A:B,2,0)","v":"381"},"2013",4137.9399999999996,3827.6,3540.93,3395.44,3395.43,3395.41,3395.43,3395.44,3395.43,3395.44,3395.4,3395.43,3395.41,3395.42,3395.44,2920.83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"VLOOKUP(A173,'FERC Code upd'!A:B,2,0)","v":"381"},"2014",3220.34,2978.83,2755.41,2552.6999999999998,2482.66,2482.67,2482.66,2482.67,2482.62,2482.66,2482.64,2482.65,2482.66,2482.62,2482.6799999999998,2482.62,1638.73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"VLOOKUP(A176,'FERC Code upd'!A:B,2,0)","v":"381"},"2017",11339.54,10489.06,9702.42,8974.73,8301.6200000000008,7678.98,7103.07,7008.37,7008.39,7008.35,7008.38,7008.35,7008.32,7008.36,7008.33,7008.35,7008.33,7008.27,7008.36,3504.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3811,381,"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3811,381,"2012",1516.03,1402.33,1343.33,1343.33,1343.33,1343.33,1343.33,1343.33,1343.33,1343.33,1343.33,1343.32,1343.31,1343.32,1175.4100000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"VLOOKUP(A181,'FERC Code upd'!A:B,2,0)","v":"382"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"VLOOKUP(A184,'FERC Code upd'!A:B,2,0)","v":"382"},"2000",2432.54,2432.16,1620.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"VLOOKUP(A185,'FERC Code upd'!A:B,2,0)","v":"382"},"2001",5687.09,5687.25,5687.1,4269.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"VLOOKUP(A188,'FERC Code upd'!A:B,2,0)","v":"382"},"2004",2798.22,2798.22,2798.22,2798.22,2798.22,2798.21,1388.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"VLOOKUP(A189,'FERC Code upd'!A:B,2,0)","v":"382"},"2005",7035.06,7035.08,3328.57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"VLOOKUP(A191,'FERC Code upd'!A:B,2,0)","v":"382"},"2007",6205.04,6205.01,6204.98,6205.04,3102.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"VLOOKUP(A192,'FERC Code upd'!A:B,2,0)","v":"382"},"2008",2403.31,2403.31,2403.31,2403.3000000000002,2403.3200000000002,1076.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"VLOOKUP(A195,'FERC Code upd'!A:B,2,0)","v":"382"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"VLOOKUP(A196,'FERC Code upd'!A:B,2,0)","v":"382"},"2012",3410.39,3168.26,3092.83,3092.8199999999997,3092.84,3092.8199999999997,3092.84,3092.84,3092.83,2978.8599999999997,2962.56,2962.58,2962.56,2962.55,1865.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"VLOOKUP(A199,'FERC Code upd'!A:B,2,0)","v":"382"},"2015",8257.69,7638.37,7065.49,6535.58,6065.77,5968.39,5968.38,5968.39,5968.38,5968.38,5968.39,5968.38,5968.38,5968.37,5968.38,5968.38,5968.37,2919.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"VLOOKUP(A200,'FERC Code upd'!A:B,2,0)","v":"382"},"2016",14503.33,13415.58,12409.41,11478.7,10617.8,9821.4599999999991,9690.52,9690.5300000000007,9690.51,9690.52,9690.49,9690.4599999999991,9690.5300000000007,9690.48,9690.5300000000007,9690.48,9690.43,9690.49,4845.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3821",382,"2010",29.13,29.12,29.12,29.13,29.12,29.15,29.12,14.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"VLOOKUP(A204,'FERC Code upd'!A:B,2,0)","v":"383"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"VLOOKUP(A207,'FERC Code upd'!A:B,2,0)","v":"383"},"2000",3802.37,3802.67,3021.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"VLOOKUP(A208,'FERC Code upd'!A:B,2,0)","v":"383"},"2001",1731.94,1731.94,1731.95,1015.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"VLOOKUP(A211,'FERC Code upd'!A:B,2,0)","v":"383"},"2004",1435.16,1435.13,1435.16,1435.13,1435.15,1435.14,377.83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"VLOOKUP(A212,'FERC Code upd'!A:B,2,0)","v":"383"},"2005",3132.41,3132.43,2657.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"VLOOKUP(A214,'FERC Code upd'!A:B,2,0)","v":"383"},"2007",4142.5600000000004,4142.5200000000004,4142.51,4142.5600000000004,2071.2399999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"VLOOKUP(A215,'FERC Code upd'!A:B,2,0)","v":"383"},"2008",1385.25,1385.25,1385.23,1385.26,1385.22,894.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"VLOOKUP(A218,'FERC Code upd'!A:B,2,0)","v":"383"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"VLOOKUP(A219,'FERC Code upd'!A:B,2,0)","v":"383"},"2012",587.36,544.15,538.6,538.6,538.61,538.59,538.61,538.6,538.6,538.61,538.59,538.62,538.58000000000004,538.59,236.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"VLOOKUP(A222,'FERC Code upd'!A:B,2,0)","v":"383"},"2015",2248.98,2080.29,1924.27,1779.96,1648.39,1608.83,1608.83,1608.82,1608.83,1608.84,1608.82,1608.84,1608.83,1608.84,1608.83,1608.84,1608.83,998.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"VLOOKUP(A223,'FERC Code upd'!A:B,2,0)","v":"383"},"2016",1789,1654.81,1530.7,1415.9,1309.69,1211.5,1195.32,1195.3399999999999,1195.31,1195.3399999999999,1195.3,1195.28,1195.32,1195.3,1195.32,1195.3,1195.27,1195.32,597.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3840",{"$f":"VLOOKUP(A226,'FERC Code upd'!A:B,2,0)","v":"384"},"2008",-107.38,-107.38,-107.38,-107.38,-107.39,-13.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3850",{"$f":"VLOOKUP(A227,'FERC Code upd'!A:B,2,0)","v":"385"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3850",{"$f":"VLOOKUP(A230,'FERC Code upd'!A:B,2,0)","v":"385"},"2000",2645.24,2644.66,1661.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3850",{"$f":"VLOOKUP(A231,'FERC Code upd'!A:B,2,0)","v":"385"},"2001",4107.46,4107.47,4107.46,3594.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3850",{"$f":"VLOOKUP(A233,'FERC Code upd'!A:B,2,0)","v":"385"},"2003",1259.76,1259.75,1259.76,1259.75,1259.75,629.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3850",{"$f":"VLOOKUP(A234,'FERC Code upd'!A:B,2,0)","v":"385"},"2004",5782.73,5306.95,1976.37,1976.38,1976.38,1976.36,1636.57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3850",{"$f":"VLOOKUP(A237,'FERC Code upd'!A:B,2,0)","v":"385"},"2007",3943.93,3943.92,3943.9,3943.92,1971.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3850",{"$f":"VLOOKUP(A238,'FERC Code upd'!A:B,2,0)","v":"385"},"2008",1040.57,1040.58,1040.55,1040.58,1040.57,680.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3850",{"$f":"VLOOKUP(A241,'FERC Code upd'!A:B,2,0)","v":"385"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3850",{"$f":"VLOOKUP(A242,'FERC Code upd'!A:B,2,0)","v":"385"},"2012",576.24,535.14,526.69000000000005,526.69000000000005,526.69000000000005,526.70000000000005,526.70000000000005,526.69000000000005,526.70000000000005,526.70000000000005,526.69000000000005,526.70000000000005,526.69000000000005,526.69000000000005,251.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3850",{"$f":"VLOOKUP(A245,'FERC Code upd'!A:B,2,0)","v":"385"},"2016",604.66,431.9,308.5,308.5,308.49,154.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3850",{"$f":"VLOOKUP(A246,'FERC Code upd'!A:B,2,0)","v":"385"},"2017",64.05,59.24,54.8,50.69,46.89,43.37,40.119999999999997,39.58,39.58,39.58,39.590000000000003,39.58,39.58,39.590000000000003,39.58,39.590000000000003,39.58,39.58,39.590000000000003,19.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"VLOOKUP(A249,'FERC Code upd'!A:B,2,0)","v":"387"},"1998",653.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"VLOOKUP(A250,'FERC Code upd'!A:B,2,0)","v":"387"},"1999",2466.41,1523.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"VLOOKUP(A253,'FERC Code upd'!A:B,2,0)","v":"387"},"2002",807.05,807.07,807.06,807.04,706.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"VLOOKUP(A254,'FERC Code upd'!A:B,2,0)","v":"387"},"2003",70.31,70.3,70.31,70.3,70.3,35.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"VLOOKUP(A256,'FERC Code upd'!A:B,2,0)","v":"387"},"2005",209.99,210,183.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"VLOOKUP(A257,'FERC Code upd'!A:B,2,0)","v":"387"},"2006",1412.72,1412.72,1412.71,730.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"VLOOKUP(A260,'FERC Code upd'!A:B,2,0)","v":"387"},"2009",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"VLOOKUP(A261,'FERC Code upd'!A:B,2,0)","v":"387"},"2010",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"VLOOKUP(A264,'FERC Code upd'!A:B,2,0)","v":"387"},"2013",3577.23,3308.92,3060.75,2961.02,2961.03,2961.03,2960.99,2961.03,2960.99,2961.01,2961.02,2960.99,2961,2961.02,2961,2217.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"VLOOKUP(A265,'FERC Code upd'!A:B,2,0)","v":"387"},"2014",2162.0700000000002,1999.93,1849.94,1711.19,1676.46,1676.44,1676.45,1676.44,1676.45,1676.44,1676.43,1676.45,1676.42,1676.46,1676.4,1676.41,987.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"VLOOKUP(A268,'FERC Code upd'!A:B,2,0)","v":"387"},"2017",5669.77,4454.82,3629.85,3629.85,3629.83,3629.85,1814.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["389A",{"$f":"VLOOKUP(A269,'FERC Code upd'!A:B,2,0)","v":"389A"},"2013",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A272,'FERC Code upd'!A:B,2,0)","v":"390"},"1999",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A273,'FERC Code upd'!A:B,2,0)","v":"390"},"2000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A276,'FERC Code upd'!A:B,2,0)","v":"390"},"2003",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A277,'FERC Code upd'!A:B,2,0)","v":"390"},"2004",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A279,'FERC Code upd'!A:B,2,0)","v":"390"},"2007",32.15,32.159999999999997,32.15,32.159999999999997,32.15,32.159999999999997,32.15,32.159999999999997,32.15,32.159999999999997,32.15,32.159999999999997,32.15,32.159999999999997,32.15,32.159999999999997,32.15,32.159999999999997,32.15,32.159999999999997,32.15,14.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A280,'FERC Code upd'!A:B,2,0)","v":"390"},"2008",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A283,'FERC Code upd'!A:B,2,0)","v":"390"},"2015",2182.9699999999998,2019.25,1867.81,1727.72,1598.14,1530.91,1530.91,1530.91,1530.91,1530.91,1530.91,1530.9,1530.9,1530.91,1530.9,1530.91,1530.9,1339.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A284,'FERC Code upd'!A:B,2,0)","v":"390"},"2016",162.76,150.55000000000001,139.26,128.82,119.16,110.22,108.75,108.75,108.75,108.75,108.75,108.75,108.75,108.75,108.75,108.75,108.74,108.75,54.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A287,'FERC Code upd'!A:B,2,0)","v":"3910"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A288,'FERC Code upd'!A:B,2,0)","v":"3910"},"1998",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A291,'FERC Code upd'!A:B,2,0)","v":"3910"},"2001",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A292,'FERC Code upd'!A:B,2,0)","v":"3910"},"2002",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A295,'FERC Code upd'!A:B,2,0)","v":"3910"},"2006",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A296,'FERC Code upd'!A:B,2,0)","v":"3910"},"2007",1719.47,1719.46,1719.45,1719.47,859.73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A298,'FERC Code upd'!A:B,2,0)","v":"3910"},"2009",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A299,'FERC Code upd'!A:B,2,0)","v":"3910"},"2010",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A302,'FERC Code upd'!A:B,2,0)","v":"3910"},"2013",553.35,553.35,467.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A303,'FERC Code upd'!A:B,2,0)","v":"3910"},"2014",1060.1600000000001,934.18,934.19,757.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3913",{"$f":"VLOOKUP(A306,'FERC Code upd'!A:B,2,0)","v":"3913"},"2003",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3914",{"$f":"VLOOKUP(A307,'FERC Code upd'!A:B,2,0)","v":"3914"},"2013",31469.29,31469.3,27535.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["391A",{"$f":"VLOOKUP(A310,'FERC Code upd'!A:B,2,0)","v":"391A"},"2014",21.38,20.36,20.36,12.73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["391S",{"$f":"VLOOKUP(A311,'FERC Code upd'!A:B,2,0)","v":"391S"},"2017",12749.93,10017.799999999999,8162.66,8162.66,8162.65,8162.65,4081.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3920",{"$f":"VLOOKUP(A314,'FERC Code upd'!A:B,2,0)","v":"3920"},"1999",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3920",{"$f":"VLOOKUP(A315,'FERC Code upd'!A:B,2,0)","v":"3920"},"2000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3920",{"$f":"VLOOKUP(A318,'FERC Code upd'!A:B,2,0)","v":"3920"},"2003",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3920",{"$f":"VLOOKUP(A319,'FERC Code upd'!A:B,2,0)","v":"3920"},"2004",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3920",{"$f":"VLOOKUP(A321,'FERC Code upd'!A:B,2,0)","v":"3920"},"2006",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3920",{"$f":"VLOOKUP(A322,'FERC Code upd'!A:B,2,0)","v":"3920"},"2007",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3920",{"$f":"VLOOKUP(A325,'FERC Code upd'!A:B,2,0)","v":"3920"},"2010",1875,1875,592.08000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3920",{"$f":"VLOOKUP(A326,'FERC Code upd'!A:B,2,0)","v":"3920"},"2011",5625,5096.32,3530.86,1875,1875,1875,1875,1078.8399999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3920",{"$f":"VLOOKUP(A329,'FERC Code upd'!A:B,2,0)","v":"3920"},"2014",7704.23,5525.26,7900,7900,7900,7900,7900,7900,7900,7900,6874.75,4062.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3920",{"$f":"VLOOKUP(A330,'FERC Code upd'!A:B,2,0)","v":"3920"},"2015",1948.9,1948.89,1902.71,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875]
["3921",{"$f":"VLOOKUP(A333,'FERC Code upd'!A:B,2,0)","v":"3921"},"2017",1104.25,662.55,397.54,397.54,198.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3922",{"$f":"VLOOKUP(A334,'FERC Code upd'!A:B,2,0)","v":"3922"},"2007",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3923",{"$f":"VLOOKUP(A337,'FERC Code upd'!A:B,2,0)","v":"3923"},"2007",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"VLOOKUP(A338,'FERC Code upd'!A:B,2,0)","v":"394"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"VLOOKUP(A341,'FERC Code upd'!A:B,2,0)","v":"394"},"2001",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"VLOOKUP(A342,'FERC Code upd'!A:B,2,0)","v":"394"},"2002",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"VLOOKUP(A344,'FERC Code upd'!A:B,2,0)","v":"394"},"2004",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"VLOOKUP(A345,'FERC Code upd'!A:B,2,0)","v":"394"},"2005",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"VLOOKUP(A348,'FERC Code upd'!A:B,2,0)","v":"394"},"2008",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"VLOOKUP(A349,'FERC Code upd'!A:B,2,0)","v":"394"},"2009",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"VLOOKUP(A352,'FERC Code upd'!A:B,2,0)","v":"394"},"2017",6860.09,5390.06,4391.91,4391.91,4391.8999999999996,4391.91,2195.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3960",{"$f":"VLOOKUP(A353,'FERC Code upd'!A:B,2,0)","v":"396"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3960",{"$f":"VLOOKUP(A356,'FERC Code upd'!A:B,2,0)","v":"396"},"2000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3960",{"$f":"VLOOKUP(A357,'FERC Code upd'!A:B,2,0)","v":"396"},"2001",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3960",{"$f":"VLOOKUP(A360,'FERC Code upd'!A:B,2,0)","v":"396"},"2008",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3960",{"$f":"VLOOKUP(A361,'FERC Code upd'!A:B,2,0)","v":"396"},"2009",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A364,'FERC Code upd'!A:B,2,0)","v":"397"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A365,'FERC Code upd'!A:B,2,0)","v":"397"},"1998",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A366,'FERC Code upd'!A:B,2,0)","v":"397"},"1999",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A367,'FERC Code upd'!A:B,2,0)","v":"397"},"2000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A368,'FERC Code upd'!A:B,2,0)","v":"397"},"2001",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A369,'FERC Code upd'!A:B,2,0)","v":"397"},"2002",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A370,'FERC Code upd'!A:B,2,0)","v":"397"},"2003",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A371,'FERC Code upd'!A:B,2,0)","v":"397"},"2005",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A372,'FERC Code upd'!A:B,2,0)","v":"397"},"2006",91.61,91.62,91.61,57.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A373,'FERC Code upd'!A:B,2,0)","v":"397"},"2007",2080.2199999999998,2080.21,2080.21,2080.2199999999998,1040.0999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A374,'FERC Code upd'!A:B,2,0)","v":"397"},"2008",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A375,'FERC Code upd'!A:B,2,0)","v":"397"},"2009",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A376,'FERC Code upd'!A:B,2,0)","v":"397"},"2010",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A377,'FERC Code upd'!A:B,2,0)","v":"397"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A378,'FERC Code upd'!A:B,2,0)","v":"397"},"2012",1751.79,1637.37,1614.17,1614.17,1614.17,1614.17,1614.18,1614.17,1614.18,1614.17,1614.17,1614.18,1614.16,1614.17,597.92999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A379,'FERC Code upd'!A:B,2,0)","v":"397"},"2013",1061.72,982.09,908.44,870.65,870.65,870.67,870.64,870.65,870.66,870.65,870.66,870.66,870.66,870.66,870.66,756.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A380,'FERC Code upd'!A:B,2,0)","v":"397"},"2014",2547.9299999999998,2356.85,2180.0700000000002,2016.62,1972.69,1972.69,1972.69,1972.7,1972.7,1972.7,1972.7,1972.71,1972.7,1972.7,1972.72,1972.68,1198.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A381,'FERC Code upd'!A:B,2,0)","v":"397"},"2015",5292.53,3780.38,3287.29,3287.29,2876.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A382,'FERC Code upd'!A:B,2,0)","v":"397"},"2016",2788.82,1992,1422.87,1422.85,1422.86,711.43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A383,'FERC Code upd'!A:B,2,0)","v":"397"},"2017",6730.09,5160.53,4076.82,3816.85,3816.85,3816.85,1908.43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A384,'FERC Code upd'!A:B,2,0)","v":"397"},"2103",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3971",{"$f":"VLOOKUP(A385,'FERC Code upd'!A:B,2,0)","v":"397"},"2008",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3971",{"$f":"VLOOKUP(A386,'FERC Code upd'!A:B,2,0)","v":"397"},"2009",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3971",{"$f":"VLOOKUP(A387,'FERC Code upd'!A:B,2,0)","v":"397"},"2010",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3971",{"$f":"VLOOKUP(A388,'FERC Code upd'!A:B,2,0)","v":"397"},"2017",1925.2,1512.66,1232.53,1232.54,1232.53,1232.53,616.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3980",{"$f":"VLOOKUP(A389,'FERC Code upd'!A:B,2,0)","v":"398"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3980",{"$f":"VLOOKUP(A390,'FERC Code upd'!A:B,2,0)","v":"398"},"2001",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3980",{"$f":"VLOOKUP(A391,'FERC Code upd'!A:B,2,0)","v":"398"},"2002",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3980",{"$f":"VLOOKUP(A392,'FERC Code upd'!A:B,2,0)","v":"398"},"2004",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3980",{"$f":"VLOOKUP(A393,'FERC Code upd'!A:B,2,0)","v":"398"},"2012",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["398A",{"$f":"VLOOKUP(A394,'FERC Code upd'!A:B,2,0)","v":"398A"},"2014",1191.43,744.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Grand Total",null,null,3176274.6200000015,2966808.0700000026,2617788.34,2086973.2999999982,1672020.6599999997,1419402.3299999994,1249076.8500000001,1134720.9700000004,1106100.5900000001,1102361.0900000001,1101132.7900000003,1095835.4199999995,1085122.1199999996,1080434.8199999998,1055070.3299999998,936601.88000000035,776903.59999999951,600420.07999999996,364253.27000000008,138155.84,6859.03,6840.68,6257.43,5787.12,5573.0599999999995,5572.38,5572.38,5572.38,5572.38,4033.46,3343.58,3242.52,3178.32,3178.32,3178.32,3178.32,1895.88,1875,1875,1875,1875]

{"sheet":"FERC Code upd","index":63,"n_rows":103,"n_cols":2,"rows_kept":103,"cut":false,"hidden":false,"merged":[]}
["FERC Code"]
[null,"311"]
["3750","375"]
[375,"375"]
["3780","378"]
["378","378"]
["3790","379"]
["379","379"]
["3810","381"]
["381","381"]
["3820","382"]
["382","382"]
["3830","383"]
["383","383"]
["3840","384"]
["384","384"]
["3850","385"]
["385","385"]
["385","385"]
["3870","387"]
["387","387"]
["389","389"]
["3900","390"]
["390","390"]
[null,"393"]
["393","393"]
["3940","394"]
["394","394"]
[394,"394"]
[null,"395"]
["3960","396"]
["396","396"]
[396,"396"]
["3970","397"]
["397","397"]
["3980","398"]
["398","398"]
[null,"399"]
["3010","3010"]
["301","3010"]
["3020","3020"]
["302","3020"]
[null,"3030"]
["303","3030"]
["3500","3500"]
["3740","3740"]
["374","3740"]
["3760","3760"]
["3761","3761"]
["376.1","3761"]
["3761","3761"]
["3762","3762"]
["376.2","3762"]
["3781","3781"]
["3791","3791"]
["3800","3800"]
["380","3800"]
["3801","3801"]
["380.1","3801"]
["3802","3802"]
["380.2","3802"]
["3811","3811"]
["381.1","3811"]
["3821","3821"]
["382.1","3821"]
["3831","3831"]
["3851","3851"]
["391","3910"]
["3910","3910"]
[3910,"3910"]
[null,"3912"]
[391.2,"3912"]
[3912,"3912"]
["3913","3913"]
[391.3,"3913"]
[3913,"3913"]
["3914","3914"]
[391.4,"3914"]
[3914,"3914"]
["3920","3920"]
[392,"3920"]
["3921","3921"]
[392.1,"3921"]
["3922","3922"]
[392.2,"3922"]
["3923","3923"]
[392.3,"3923"]
["3924","3924"]
["3971","397"]
[397.1,"397"]
["376G","376G"]
["380G","380G"]
["380G","380G"]
["389A","389A"]
["389A","389A"]
["390A","390A"]
["390A","390A"]
["391A","391A"]
["391.A","391A"]
["391S","391S"]
["391.S","391S"]
["398A","398A"]
["398A","398A"]

{"sheet":"New Calc","index":64,"n_rows":73,"n_cols":23,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[null,null,{"$f":"'Plant Balance'!D1","v":"CUC-CENTRAL FLORIDA DIVISION"}]
[null,null,"GAS PLANT IN SERVICE"]
[null,null,{"$f":"'Plant Balance'!D3","v":"2017-12-31"}]
[null,null,"MONTHLY DEPR EXP CALCULATION",null,null,null,null,null,null,null,null,null,null,null,null,null,"  "]
[]
["ACCT",null,"DESCRIPTION","DEPRECIATION","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Estimate","TOTAL",null,"Actual",null,null,null,"Year-End"]
["NO.",null,null,"RATES","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","DEPRECIATION",null,"Depreciation",null,"True Up",null,"True-up"]
[null,null,null,2014,{"$f":"+'Plant Balance'!F9","v":"2017-01-31"},{"$f":"+E8+28","v":"2017-02-28"},{"$f":"+F8+31","v":"2017-03-31"},{"$f":"+G8+30","v":"2017-04-30"},{"$f":"+H8+31","v":"2017-05-31"},{"$f":"+I8+30","v":"2017-06-30"},{"$f":"+J8+31","v":"2017-07-31"},{"$f":"+K8+31","v":"2017-08-31"},{"$f":"+L8+30","v":"2017-09-30"},{"$f":"+M8+31","v":"2017-10-31"},{"$f":"+N8+30","v":"2017-11-30"},{"$f":"+O8+31","v":"2017-12-31"},"EXPENSE",null,2017,null,"Entry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"YTD"]
["301",{"$f":"IFERROR(VLOOKUP(A10,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A10,0),'FERC Code upd'!A:B,2,0))","v":"3010"},"Organization",0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(E10:P10)-S10","v":0}]
["302",{"$f":"IFERROR(VLOOKUP(A11,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A11,0),'FERC Code upd'!A:B,2,0))","v":"3020"},"Franchises & Consents",0.03,35,35,35,35,35,35,35,35,35,35,35,35,420,null,420,null,0]
["303",{"$f":"IFERROR(VLOOKUP(A12,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A12,0),'FERC Code upd'!A:B,2,0))","v":"3030"},"Misc Intangible Plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
["303",{"$f":"IFERROR(VLOOKUP(A13,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A13,0),'FERC Code upd'!A:B,2,0))","v":"3030"},"Misc Intangible Plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
["374",{"$f":"IFERROR(VLOOKUP(A14,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A14,0),'FERC Code upd'!A:B,2,0))","v":"3740"},"Land and Land Rights",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,"*",{"$f":"+Q14-S14","v":0}]
[375,{"$f":"IFERROR(VLOOKUP(A15,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A15,0),'FERC Code upd'!A:B,2,0))","v":"375"},"Structures & Improvements",2.5000000000000001E-2,1088,1088,1088,1091,1091,1092,1092,1097,1097,1097,1097,1097,13115,null,13115,null,0,"*",{"$f":"+Q15-S15","v":0}]
[375,{"$f":"IFERROR(VLOOKUP(A16,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A16,0),'FERC Code upd'!A:B,2,0))","v":"375"},"Structures & Improvements",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
["376G",{"$f":"IFERROR(VLOOKUP(A17,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A17,0),'FERC Code upd'!A:B,2,0))","v":"376G"},"Mains (GRIP)",2.2409999999999999E-2,36364,36364,36596,39852,40411,40707,41038,42066,42450,43116,43395,43395,485754,null,485754,null,0,null,{"$f":"+Q17-S17","v":0}]
["376G",{"$f":"IFERROR(VLOOKUP(A18,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A18,0),'FERC Code upd'!A:B,2,0))","v":"376G"},"Mains (GRIP)",3.5899999999999994E-3,5825,5825,5863,6384,6474,6521,6574,6739,6800,6907,6952,6952,77816,null,77816,null,0]
[3761,{"$f":"IFERROR(VLOOKUP(A19,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A19,0),'FERC Code upd'!A:B,2,0))","v":"3761"},"Mains (Plastic)",2.2409999999999999E-2,47322,47322,47598,47886,49162,49341,49380,49316,49527,50324,50597,50583,588358,null,588358,null,0,null,{"$f":"+Q19-S19","v":0}]
[3761,{"$f":"IFERROR(VLOOKUP(A20,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A20,0),'FERC Code upd'!A:B,2,0))","v":"3761"},"Mains (Plastic)",3.5899999999999994E-3,7581,7581,7625,7671,7876,7904,7911,7900,7934,8062,8105,8103,94253,null,94253,null,0]
[3762,{"$f":"IFERROR(VLOOKUP(A21,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A21,0),'FERC Code upd'!A:B,2,0))","v":"3762"},"Mains (Steel)",2.188E-2,27436,27436,27436,27493,27503,27503,27503,27501,27501,27501,27501,27270,329584,null,329584,null,0,null,{"$f":"+Q21-S21","v":0}]
[3762,{"$f":"IFERROR(VLOOKUP(A22,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A22,0),'FERC Code upd'!A:B,2,0))","v":"3762"},"Mains (Steel)",6.1200000000000004E-3,7674,7674,7674,7690,7693,7693,7693,7692,7692,7692,7692,7628,92187,null,92187,null,0]
["378",{"$f":"IFERROR(VLOOKUP(A23,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A23,0),'FERC Code upd'!A:B,2,0))","v":"378"},"M & R Equipment - General",3.143E-2,4193,4193,4193,4193,4193,4193,4193,4193,4193,5602,5606,5606,54551,null,54551,null,0,null,{"$f":"+Q23-S23","v":0}]
["378",{"$f":"IFERROR(VLOOKUP(A24,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A24,0),'FERC Code upd'!A:B,2,0))","v":"378"},"M & R Equipment - General",1.5700000000000019E-3,209,209,209,209,209,209,209,209,209,280,280,280,2721,null,2721,null,0]
["379",{"$f":"IFERROR(VLOOKUP(A25,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A25,0),'FERC Code upd'!A:B,2,0))","v":"379"},"M & R Equipment - City ",3.2379999999999999E-2,14808,14808,15683,15683,15740,15740,15740,15740,15740,15740,15740,15740,186902,null,186902,null,0,null,{"$f":"+Q25-S25","v":0}]
["379",{"$f":"IFERROR(VLOOKUP(A26,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A26,0),'FERC Code upd'!A:B,2,0))","v":"379"},"M & R Equipment - City ",1.6200000000000034E-3,741,741,785,785,787,787,787,787,787,787,787,787,9348,null,9348,null,0]
["379",{"$f":"IFERROR(VLOOKUP(A27,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A27,0),'FERC Code upd'!A:B,2,0))","v":"379"},"M & R Equipment - City (CIAC)",3.4000000000000002E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,{"$f":"+Q27-S27","v":0}]
["380",{"$f":"IFERROR(VLOOKUP(A28,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A28,0),'FERC Code upd'!A:B,2,0))","v":"3800"},"Dist Plant - Services (CIAC)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,0]
["3801",{"$f":"IFERROR(VLOOKUP(A29,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A29,0),'FERC Code upd'!A:B,2,0))","v":"3801"},"Dist Plant - Services (Plastic)",2.213E-2,20725,20735,20868,21019,21128,21407,21566,21662,21783,21928,22135,22126,257082,null,257082,null,0,null,0]
["3801",{"$f":"IFERROR(VLOOKUP(A30,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A30,0),'FERC Code upd'!A:B,2,0))","v":"3801"},"Dist Plant - Services (Plastic)",4.8699999999999993E-3,4561,4563,4592,4626,4649,4711,4746,4767,4794,4826,4871,4869,56575,null,56575,null,0,null,0]
[3802,{"$f":"IFERROR(VLOOKUP(A31,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A31,0),'FERC Code upd'!A:B,2,0))","v":"3802"},"Dist Plant - Services (Steel)",2.8889999999999999E-2,10,10,10,10,10,10,10,0,0,0,0,-20,50,null,50,null,0,null,0]
[3802,{"$f":"IFERROR(VLOOKUP(A32,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A32,0),'FERC Code upd'!A:B,2,0))","v":"3802"},"Dist Plant - Services (Steel)",3.6110000000000003E-2,13,13,13,13,13,13,13,0,0,0,0,-26,65,null,65,null,0,null,0]
["380G",{"$f":"IFERROR(VLOOKUP(A33,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A33,0),'FERC Code upd'!A:B,2,0))","v":"380G"},"Dist Plant - Services (GRIP)",2.213E-2,3196,3196,3282,3395,3391,3581,3669,3721,3755,3783,3787,3787,42543,null,42543,null,0,null,0]
["380G",{"$f":"IFERROR(VLOOKUP(A34,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A34,0),'FERC Code upd'!A:B,2,0))","v":"380G"},"Dist Plant - Services (GRIP)",4.8699999999999993E-3,703,703,722,747,746,788,808,819,826,833,833,833,9361,null,9361,null,0,null,0]
["381",{"$f":"IFERROR(VLOOKUP(A35,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A35,0),'FERC Code upd'!A:B,2,0))","v":"381"},"Meters",3.6999999999999998E-2,10148,10148,10148,10812,10812,10816,10880,10898,10992,11034,11044,11041,128773,null,128773,null,0,null,0]
[381.1,{"$f":"IFERROR(VLOOKUP(A36,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A36,0),'FERC Code upd'!A:B,2,0))","v":"381"},"Meters-MTU/DCU",4.4999999999999998E-2,8312,8312,8312,8312,8312,8312,8312,8312,8312,8312,8312,8312,99744,null,99744,null,0,null,0]
["382",{"$f":"IFERROR(VLOOKUP(A37,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A37,0),'FERC Code upd'!A:B,2,0))","v":"382"},"Meter Installations",2.818E-2,7642,7642,7673,8094,8201,8578,8885,8945,9107,9203,9221,9221,102412,null,102412,null,0,null,0]
["382",{"$f":"IFERROR(VLOOKUP(A38,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A38,0),'FERC Code upd'!A:B,2,0))","v":"382"},"Meter Installations",2.8199999999999996E-3,765,765,768,810,821,858,889,895,911,921,923,923,10249,null,10249,null,0,null,0]
[382.1,{"$f":"IFERROR(VLOOKUP(A39,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A39,0),'FERC Code upd'!A:B,2,0))","v":"382"},"Meter Installations",2.3640000000000001E-2,1168,1168,1168,1168,1168,1168,1168,1168,1168,1168,1168,1168,14016,null,14016,null,0,null,0]
[382.1,{"$f":"IFERROR(VLOOKUP(A40,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A40,0),'FERC Code upd'!A:B,2,0))","v":"382"},"Meter Installations",2.3599999999999975E-3,117,117,117,117,117,117,117,117,117,117,117,117,1404,null,1404,null,0,null,0]
["383",{"$f":"IFERROR(VLOOKUP(A41,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A41,0),'FERC Code upd'!A:B,2,0))","v":"383"},"Regulators",3.3000000000000002E-2,4511,4511,4511,4525,4525,4525,4563,4546,4546,4546,4543,4522,54374,null,54374,null,0,null,0]
["384",{"$f":"IFERROR(VLOOKUP(A42,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A42,0),'FERC Code upd'!A:B,2,0))","v":"384"},"Regulstor Install House",2.7E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,0]
["385",{"$f":"IFERROR(VLOOKUP(A43,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A43,0),'FERC Code upd'!A:B,2,0))","v":"385"},"M & R Equipment - Industrial",3.4000000000000002E-2,4794,4794,4794,4794,4794,4794,4794,4794,4794,4799,4799,4799,57543,null,57543,null,0,null,0]
["385",{"$f":"IFERROR(VLOOKUP(A44,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A44,0),'FERC Code upd'!A:B,2,0))","v":"385"},"M & R Equipment - Industrial",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
["385",{"$f":"IFERROR(VLOOKUP(A45,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A45,0),'FERC Code upd'!A:B,2,0))","v":"385"},"M & R Equipment - Industrial (CIAC)",3.4000000000000002E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,{"$f":"+Q45-S45","v":0}]
["387",{"$f":"IFERROR(VLOOKUP(A46,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A46,0),'FERC Code upd'!A:B,2,0))","v":"387"},"Other Equipment",0.04,3115,3115,3115,3227,3297,3304,3304,3304,3304,3312,3312,3312,39021,null,39021,null,0,null,{"$f":"+Q46-S46","v":0}]
["389",{"$f":"IFERROR(VLOOKUP(A47,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A47,0),'FERC Code upd'!A:B,2,0))","v":"389"},"Land and Land Rights",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,{"$f":"+Q47-S47","v":0}]
["389A",{"$f":"IFERROR(VLOOKUP(A48,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A48,0),'FERC Code upd'!A:B,2,0))","v":"389A"},"Land and Land Rights FB",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,{"$f":"+Q48-S48","v":0}]
["390",{"$f":"IFERROR(VLOOKUP(A49,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A49,0),'FERC Code upd'!A:B,2,0))","v":"390"},"Structures & Improvements",0.02,114,114,114,114,114,114,114,114,114,114,114,114,1368,null,1368,null,0,null,{"$f":"+Q49-S49","v":0}]
["390A",{"$f":"IFERROR(VLOOKUP(A50,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A50,0),'FERC Code upd'!A:B,2,0))","v":"390A"},"Structures & Improvements",0.02,87,87,87,87,87,87,87,87,87,87,87,87,1044,null,1044,null,0]
[3910,{"$f":"IFERROR(VLOOKUP(A51,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A51,0),'FERC Code upd'!A:B,2,0))","v":"3910"},"Plant Office Furniture & Equipment",6.0999999999999999E-2,1104,1104,1153,1153,1153,1153,1153,1153,1153,1320,1421,1421,14441,null,14441,null,0,null,{"$f":"+Q51-S51","v":0}]
[391.2,{"$f":"IFERROR(VLOOKUP(A52,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A52,0),'FERC Code upd'!A:B,2,0))","v":"3912"},"Plant Computer Hardware",5.1999999999999998E-2,1331,1331,1331,1331,1331,1331,1331,1331,1331,1331,1331,1331,15972,null,15972,null,0,null,{"$f":"+Q52-S52","v":0}]
["391.A",{"$f":"IFERROR(VLOOKUP(A53,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A53,0),'FERC Code upd'!A:B,2,0))","v":"391A"},"Office Furniture FB",6.0999999999999999E-2,25,25,25,25,25,25,25,25,25,25,25,25,300,null,300,null,0,null,{"$f":"+Q53-S53","v":0}]
["391.S",{"$f":"IFERROR(VLOOKUP(A54,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A54,0),'FERC Code upd'!A:B,2,0))","v":"391S"},"Allocated System Software",5.1999999999999998E-2,0,0,0,0,0,0,0,578,578,578,578,578,2890,null,2890]
[391.3,{"$f":"IFERROR(VLOOKUP(A55,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A55,0),'FERC Code upd'!A:B,2,0))","v":"3913"},"Plant Furniture & Fixtures",3.6999999999999998E-2,1310,1310,1310,1310,1310,1310,1310,1310,1310,1310,1310,1310,15720,null,15720,null,{"$f":"SUM(E55:P55)-S55","v":0},null,{"$f":"+Q55-S55","v":0}]
[391.4,{"$f":"IFERROR(VLOOKUP(A56,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A56,0),'FERC Code upd'!A:B,2,0))","v":"3914"},"Plant System Software (VAX)",5.1999999999999998E-2,1672,1672,1672,1672,1672,1672,1672,1672,1672,1672,1672,1672,20064,null,20064,null,0,null,{"$f":"+Q56-S56","v":0}]
["393",{"$f":"IFERROR(VLOOKUP(A57,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A57,0),'FERC Code upd'!A:B,2,0))","v":"393"},"Stores Equipment",5.8000000000000003E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,{"$f":"+Q57-S57","v":0}]
["394",{"$f":"IFERROR(VLOOKUP(A58,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A58,0),'FERC Code upd'!A:B,2,0))","v":"394"},"Tools and Work Equipment",7.3999999999999996E-2,1429,1429,1429,1429,1468,1468,1494,1871,1871,1871,1871,1871,19501,null,19501,null,0]
["396",{"$f":"IFERROR(VLOOKUP(A59,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A59,0),'FERC Code upd'!A:B,2,0))","v":"396"},"Power Operatied Equipment",1.0999999999999999E-2,451,451,451,451,451,451,451,451,451,451,451,451,5412,null,5412,null,0]
["397",{"$f":"IFERROR(VLOOKUP(A60,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A60,0),'FERC Code upd'!A:B,2,0))","v":"397"},"Communication Equipment",7.0000000000000007E-2,6305,6305,6305,6305,6305,6305,6305,6535,6535,6535,6571,6571,76882,null,76882,null,0,null,{"$f":"+Q60-S60","v":0}]
[397.1,{"$f":"IFERROR(VLOOKUP(A61,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A61,0),'FERC Code upd'!A:B,2,0))","v":"397"},"DCU/AMR",0.05,0,0,84,84,84,84,84,84,84,84,84,84,840,null,840,null,0,null,{"$f":"+Q61-S61","v":0}]
["398",{"$f":"IFERROR(VLOOKUP(A62,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A62,0),'FERC Code upd'!A:B,2,0))","v":"398"},"Misc Equipment",4.5999999999999999E-2,260,260,260,260,260,260,260,260,260,260,260,260,3120,null,3120,null,0,null,{"$f":"+Q62-S62","v":0}]
["398A",{"$f":"IFERROR(VLOOKUP(A63,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A63,0),'FERC Code upd'!A:B,2,0))","v":"398A"},"Misc Equipment",4.5999999999999999E-2,73,73,73,73,73,73,73,73,73,73,73,73,876,null,876,null,0,null,{"$f":"+Q63-S63","v":0}]
[null,null,"UTILITY PLANT IN SERVICE-EXC TRANS",null,237217,237229,239172,244935,247491,249040,250238,252767,253918,257636,258700,258308,2986651,null,2986651,null,{"$f":"SUM(U11:U63)","v":0},null,{"$f":"SUM(W11:W61)","v":0}]
[]
[3921,{"$f":"IFERROR(VLOOKUP(A66,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A66,0),'FERC Code upd'!A:B,2,0))","v":"3921"},"Transportation - Cars",0.11,614,615,615,669,667,667,674,678,678,678,678,678,7911,null,7911,null,{"$f":"SUM(E66:P66)-S66","v":0}]
[3920,{"$f":"IFERROR(VLOOKUP(A67,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A67,0),'FERC Code upd'!A:B,2,0))","v":"3920"},"Transportation - Equipment",0.08,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[3922,{"$f":"IFERROR(VLOOKUP(A68,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A68,0),'FERC Code upd'!A:B,2,0))","v":"3922"},"Transportation - Light Trucks",0.08,6731,6731,6731,6731,6450,7272,6991,6991,6991,6991,6991,6991,82592,null,82592]
[3923,{"$f":"IFERROR(VLOOKUP(A69,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A69,0),'FERC Code upd'!A:B,2,0))","v":"3923"},"Transportation - Heavy Trucks",8.2000000000000003E-2,54,54,54,54,54,54,54,54,54,54,54,54,648,null,648]
[]
[null,null,"SUBTOTAL - TRANS EQUIPMENT",null,7399,7400,7400,7454,7171,7993,7719,7723,7723,7723,7723,7723,91151,null,91151,null,{"$f":"SUM(U66:U70)","v":0},null,{"$f":"SUM(W66:W70)","v":0}]
[]
[null,null,"TOTAL PLANT DEPRECIATION",null,244616,244629,246572,252389,254662,257033,257957,260490,261641,265359,266423,266031,3077802,null,3077802,null,{"$f":"U64+U71","v":0}]

{"sheet":"Plant Balance","index":65,"n_rows":127,"n_cols":34,"rows_kept":127,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"CUC-CENTRAL FLORIDA DIVISION"]
[null,null,null,"GAS PLANT IN SERVICE"]
[null,null,null,"2017-12-31"]
[null,null,null,"MONTHLY ACCOUNT BALANCES","  "]
[]
[]
["ACCT",null,null,"DESCRIPTION","Acct","Actual ","Actual ","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual"]
["NO.","OVERRIDE","FERC",null,"BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE",2017]
[null,null,null,null,"2016-12-31","2017-01-31","2017-02-28","2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-30","ADDITIONS"]
["301",{"$f":"IFERROR(VLOOKUP(A10,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A10,0),'FERC Code upd'!A:B,2,0))","v":"3010"},{"$f":"IFERROR(VLOOKUP(A10,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A10,0),'FERC Code upd'!A:B,2,0))","v":"3010"},"Organization",23328.06,23328.06,23328.06,23328.06,23328.06,23328.06,23328.06,23328.06,23328.06,23328.06,23328.06,23328.06,23328.06,0]
["302",{"$f":"IFERROR(VLOOKUP(A11,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A11,0),'FERC Code upd'!A:B,2,0))","v":"3020"},{"$f":"IFERROR(VLOOKUP(A11,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A11,0),'FERC Code upd'!A:B,2,0))","v":"3020"},"Franchises & Consents",14132.29,14132.29,14132.29,14132.29,14132.29,14132.29,14132.29,14132.29,14132.29,14132.29,14132.29,14132.29,14132.29,0]
["303",{"$f":"IFERROR(VLOOKUP(A12,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A12,0),'FERC Code upd'!A:B,2,0))","v":"3030"},{"$f":"IFERROR(VLOOKUP(A12,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A12,0),'FERC Code upd'!A:B,2,0))","v":"3030"},"Misc Intangible Plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["303",{"$f":"IFERROR(VLOOKUP(A13,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A13,0),'FERC Code upd'!A:B,2,0))","v":"3030"},{"$f":"IFERROR(VLOOKUP(A13,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A13,0),'FERC Code upd'!A:B,2,0))","v":"3030"},"Misc Intangible Plant",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["374",{"$f":"IFERROR(VLOOKUP(A14,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A14,0),'FERC Code upd'!A:B,2,0))","v":"3740"},{"$f":"IFERROR(VLOOKUP(A14,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A14,0),'FERC Code upd'!A:B,2,0))","v":"3740"},"Land and Land Rights",212190.55,212190.55,212190.55,212190.55,212190.55,212190.55,212190.55,212190.55,212190.55,212190.55,212190.55,212190.55,212190.55,0]
[375,{"$f":"IFERROR(VLOOKUP(A15,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A15,0),'FERC Code upd'!A:B,2,0))","v":"375"},{"$f":"IFERROR(VLOOKUP(A15,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A15,0),'FERC Code upd'!A:B,2,0))","v":"375"},"Structures & Improvements",522389.67,522389.67,522389.67,523531.91,523531.91,524122.6,524122.6,526581.22,526581.22,526606.23,526606.23,526606.23,526606.23,4216.5599999999977]
["376G",{"$f":"IFERROR(VLOOKUP(A16,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A16,0),'FERC Code upd'!A:B,2,0))","v":"376G"},{"$f":"IFERROR(VLOOKUP(A16,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A16,0),'FERC Code upd'!A:B,2,0))","v":"376G"},"Mains (GRIP)",19472234.200000003,19472234.200000003,19596149.770000003,21339809.030000005,21639237.790000007,21797531.570000008,21974955.500000007,22525065.760000009,22731140.04000001,23087352.020000011,23236723.29000001,23236723.29000001,23922233.430000011,4449999.2300000079]
["376.1",{"$f":"IFERROR(VLOOKUP(A17,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A17,0),'FERC Code upd'!A:B,2,0))","v":"3761"},{"$f":"IFERROR(VLOOKUP(A17,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A17,0),'FERC Code upd'!A:B,2,0))","v":"3761"},"Mains (Plastic)",25339530.16,25339530.16,25487745,25641676.210000001,26325259.120000001,26420903.420000002,26442019.900000002,26407759.440000001,26520601.790000003,26947304.700000003,27093578.490000002,27086168.340000004,27146577.860000003,1807047.700000003]
["376.2",{"$f":"IFERROR(VLOOKUP(A18,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A18,0),'FERC Code upd'!A:B,2,0))","v":"3762"},{"$f":"IFERROR(VLOOKUP(A18,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A18,0),'FERC Code upd'!A:B,2,0))","v":"3762"},"Mains (Steel)",15047440.16,15047440.16,15047440.16,15078569.99,15083774.710000001,15083774.710000001,15083774.710000001,15082954.800000001,15082954.800000001,15082954.800000001,15082954.800000001,14955911.530000001,14835309.880000001,-212130.27999999933]
["378",{"$f":"IFERROR(VLOOKUP(A19,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A19,0),'FERC Code upd'!A:B,2,0))","v":"378"},{"$f":"IFERROR(VLOOKUP(A19,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A19,0),'FERC Code upd'!A:B,2,0))","v":"378"},"M & R Equipment - General",1600763.05,1600763.05,1600763.05,1600763.05,1600763.05,1600763.05,1600763.05,1600763.05,1600763.05,2138701.4300000002,2140334.4900000002,2140334.4900000002,2145101.0500000003,544338.00000000023]
["379",{"$f":"IFERROR(VLOOKUP(A20,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A20,0),'FERC Code upd'!A:B,2,0))","v":"379"},{"$f":"IFERROR(VLOOKUP(A20,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A20,0),'FERC Code upd'!A:B,2,0))","v":"379"},"M & R Equipment - City ",5487890.25,5487890.25,5812255.3200000003,5812255.3200000003,5833255.6299999999,5833255.6299999999,5833255.6299999999,5833256.6299999999,5833256.6299999999,5833256.6299999999,5833256.6299999999,5833256.6299999999,5833256.6299999999,345366.37999999989]
["379",{"$f":"IFERROR(VLOOKUP(A21,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A21,0),'FERC Code upd'!A:B,2,0))","v":"379"},{"$f":"IFERROR(VLOOKUP(A21,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A21,0),'FERC Code upd'!A:B,2,0))","v":"379"},"M & R Equipment - City (CIAC)",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["380",3801,{"$f":"IFERROR(VLOOKUP(A22,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A22,0),'FERC Code upd'!A:B,2,0))","v":"3800"},"Dist Plant - Services (CIAC)",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["380.1",{"$f":"IFERROR(VLOOKUP(A23,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A23,0),'FERC Code upd'!A:B,2,0))","v":"3801"},{"$f":"IFERROR(VLOOKUP(A23,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A23,0),'FERC Code upd'!A:B,2,0))","v":"3801"},"Dist Plant - Services (Plastic)",11238211.99,11243704.84,11315517.91,11397557.93,11456476.52,11608124.609999999,11694130.629999999,11745983.639999999,11811895.949999999,11890714.67,12002550.73,11997784.6,12200567.5,962355.50999999978]
["380.2",{"$f":"IFERROR(VLOOKUP(A24,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A24,0),'FERC Code upd'!A:B,2,0))","v":"3802"},{"$f":"IFERROR(VLOOKUP(A24,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A24,0),'FERC Code upd'!A:B,2,0))","v":"3802"},"Dist Plant - Services (Steel)",4249.4500000000116,4249.4500000000116,4249.4500000000116,4249.4500000000116,4249.4500000000116,4249.4500000000116,4249.4500000000116,2.4400000000114233,2.4400000000114233,2.4400000000114233,2.4400000000114233,-8491.579999999989,-8491.579999999989,-12741.03]
["380G",{"$f":"IFERROR(VLOOKUP(A25,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A25,0),'FERC Code upd'!A:B,2,0))","v":"380G"},{"$f":"IFERROR(VLOOKUP(A25,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A25,0),'FERC Code upd'!A:B,2,0))","v":"380G"},"Dist Plant - Services (GRIP)",1733029.6099999999,1733029.6099999999,1779598.63,1841065.0399999998,1838534.6799999997,1941990.1999999997,1989739.9399999997,2017898.6599999997,2036168.5699999996,2051386.0799999996,2053566.3099999996,2053566.3099999996,2127335.6199999996,394306.00999999978]
["381",{"$f":"IFERROR(VLOOKUP(A26,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A26,0),'FERC Code upd'!A:B,2,0))","v":"381"},{"$f":"IFERROR(VLOOKUP(A26,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A26,0),'FERC Code upd'!A:B,2,0))","v":"381"},"Meters",3291134.0999999996,3291134.0999999996,3291134.0999999996,3506644.0199999996,3506644.0199999996,3507778.0199999996,3528508.2099999995,3534388.2099999995,3565045.6199999996,3578476.3299999996,3581839.8799999994,3580883.6299999994,3590487.1499999994,299353.04999999981]
[381.1,381,3811,"Meters MTU/DCU",2216410.7599999998,2216410.7599999998,2216410.7599999998,2216410.7599999998,2216410.7599999998,2216410.7599999998,2216410.7599999998,2216410.7599999998,2216410.7599999998,2216410.7599999998,2216410.7599999998,2216410.7599999998,2216410.7599999998,0,{"$f":"+Q27+Q26","v":5806897.9099999992}]
["382",{"$f":"IFERROR(VLOOKUP(A28,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A28,0),'FERC Code upd'!A:B,2,0))","v":"382"},{"$f":"IFERROR(VLOOKUP(A28,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A28,0),'FERC Code upd'!A:B,2,0))","v":"382"},"Meter Installations",3254294.2,3254294.2,3267329.23,3446761.33,3492398.33,3652698.37,3783500.23,3808970.35,3878010.27,3918754.9,3926521.9899999998,3926521.9899999998,4016702.92,762408.71999999974]
["382.1",382,{"$f":"IFERROR(VLOOKUP(A29,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A29,0),'FERC Code upd'!A:B,2,0))","v":"3821"},"Meter Installations-MTU/DCU",593040.09000000008,593040.09000000008,593040.09000000008,593040.09000000008,593040.09000000008,593040.09000000008,593040.09000000008,593040.09000000008,593040.09000000008,593040.09000000008,593040.09000000008,593040.09000000008,593040.09000000008,0,{"$f":"+Q29+Q28","v":4609743.01}]
["383",{"$f":"IFERROR(VLOOKUP(A30,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A30,0),'FERC Code upd'!A:B,2,0))","v":"383"},{"$f":"IFERROR(VLOOKUP(A30,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A30,0),'FERC Code upd'!A:B,2,0))","v":"383"},"Regulators",1640480.76,1640480.76,1640480.76,1645470.53,1645470.53,1645470.53,1659160.3,1653237.46,1653237.46,1653237.46,1651846.65,1644443.0999999999,1641336.7399999998,855.97999999974854]
["384",{"$f":"IFERROR(VLOOKUP(A31,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A31,0),'FERC Code upd'!A:B,2,0))","v":"384"},{"$f":"IFERROR(VLOOKUP(A31,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A31,0),'FERC Code upd'!A:B,2,0))","v":"384"},"Regulstor Install House",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["385",{"$f":"IFERROR(VLOOKUP(A32,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A32,0),'FERC Code upd'!A:B,2,0))","v":"385"},{"$f":"IFERROR(VLOOKUP(A32,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A32,0),'FERC Code upd'!A:B,2,0))","v":"385"},"M & R Equipment - Industrial",1691912.8299999998,1691912.8299999998,1691912.8299999998,1691912.8299999998,1691912.8299999998,1691912.8299999998,1691912.8299999998,1691912.8299999998,1691912.8299999998,1693687.2799999998,1693687.2799999998,1693687.2799999998,1693687.2799999998,1774.4499999999534]
["385",{"$f":"IFERROR(VLOOKUP(A33,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A33,0),'FERC Code upd'!A:B,2,0))","v":"385"},{"$f":"IFERROR(VLOOKUP(A33,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A33,0),'FERC Code upd'!A:B,2,0))","v":"385"},"M & R Equipment - Industrial (CIAC)",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["387",{"$f":"IFERROR(VLOOKUP(A34,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A34,0),'FERC Code upd'!A:B,2,0))","v":"387"},{"$f":"IFERROR(VLOOKUP(A34,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A34,0),'FERC Code upd'!A:B,2,0))","v":"387"},"Other Equipment",934476.87,934476.87,934476.87,968118.08,989115.80999999994,991135.08,991135.08,991135.08,991135.08,993744.80999999994,993744.80999999994,993744.80999999994,993744.80999999994,59267.939999999944]
["389",{"$f":"IFERROR(VLOOKUP(A35,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A35,0),'FERC Code upd'!A:B,2,0))","v":"389"},{"$f":"IFERROR(VLOOKUP(A35,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A35,0),'FERC Code upd'!A:B,2,0))","v":"389"},"Land and Land Rights",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["389A",{"$f":"IFERROR(VLOOKUP(A36,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A36,0),'FERC Code upd'!A:B,2,0))","v":"389A"},{"$f":"IFERROR(VLOOKUP(A36,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A36,0),'FERC Code upd'!A:B,2,0))","v":"389A"},"Land and Land Rights FB",16463.04,16463.04,16463.04,16463.04,16463.04,16463.04,16463.04,16463.04,16463.04,16463.04,16463.04,16463.04,16463.04,0]
["390",{"$f":"IFERROR(VLOOKUP(A37,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A37,0),'FERC Code upd'!A:B,2,0))","v":"390"},{"$f":"IFERROR(VLOOKUP(A37,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A37,0),'FERC Code upd'!A:B,2,0))","v":"390"},"Structures & Improvements",68679.06,68679.06,68679.06,68679.06,68679.06,68679.06,68679.06,68679.06,68679.06,68679.06,68679.06,68679.06,68679.06,0]
["390A",{"$f":"IFERROR(VLOOKUP(A38,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A38,0),'FERC Code upd'!A:B,2,0))","v":"390A"},{"$f":"IFERROR(VLOOKUP(A38,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A38,0),'FERC Code upd'!A:B,2,0))","v":"390A"},"Fernandina Beach Office",52132.36,52132.36,52132.36,52132.36,52132.36,52132.36,52132.36,52132.36,52132.36,52132.36,52132.36,52132.36,52132.36]
[3910,{"$f":"IFERROR(VLOOKUP(A39,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A39,0),'FERC Code upd'!A:B,2,0))","v":"3910"},{"$f":"IFERROR(VLOOKUP(A39,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A39,0),'FERC Code upd'!A:B,2,0))","v":"3910"},"Plant Office Furniture & Equipment",217247.81,217247.81,226765.46,226765.46,226765.46,226765.46,226765.46,226765.46,226765.46,259667.66999999998,279543.67,279543.67,287668.99,70421.179999999993]
[391.2,{"$f":"IFERROR(VLOOKUP(A40,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A40,0),'FERC Code upd'!A:B,2,0))","v":"3912"},{"$f":"IFERROR(VLOOKUP(A40,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A40,0),'FERC Code upd'!A:B,2,0))","v":"3912"},"Plant Computer Hardware",307076.75,307076.75,307076.75,307076.75,307076.75,307076.75,307076.75,307076.75,307076.75,307076.75,307076.75,307076.75,307076.75,0]
["391.A",{"$f":"IFERROR(VLOOKUP(A41,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A41,0),'FERC Code upd'!A:B,2,0))","v":"391A"},{"$f":"IFERROR(VLOOKUP(A41,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A41,0),'FERC Code upd'!A:B,2,0))","v":"391A"},"Office Furniture FB",4862.8900000000003,4862.8900000000003,4862.8900000000003,4862.8900000000003,4862.8900000000003,4862.8900000000003,4862.8900000000003,4862.8900000000003,4862.8900000000003,4862.8900000000003,4862.8900000000003,4862.8900000000003,0,-4862.8900000000003]
["391.S",{"$f":"IFERROR(VLOOKUP(A42,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A42,0),'FERC Code upd'!A:B,2,0))","v":"391S"},{"$f":"IFERROR(VLOOKUP(A42,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A42,0),'FERC Code upd'!A:B,2,0))","v":"391S"},"Allocated System Software",0,0,0,0,0,0,0,133279.28,133279.28,133279.28,133279.28,133279.28,133279.28,133279.28]
[391.3,{"$f":"IFERROR(VLOOKUP(A43,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A43,0),'FERC Code upd'!A:B,2,0))","v":"3913"},{"$f":"IFERROR(VLOOKUP(A43,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A43,0),'FERC Code upd'!A:B,2,0))","v":"3913"},"Plant Furniture & Fixtures",424761.89,424761.89,424761.89,424761.89,424761.89,424761.89,424761.89,424761.89,424761.89,424761.89,424761.89,424761.89,424761.89,0]
[391.4,{"$f":"IFERROR(VLOOKUP(A44,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A44,0),'FERC Code upd'!A:B,2,0))","v":"3914"},{"$f":"IFERROR(VLOOKUP(A44,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A44,0),'FERC Code upd'!A:B,2,0))","v":"3914"},"Plant System Software (VAX)",385907.32,385907.32,385907.32,385907.32,385907.32,385907.32,385907.32,385907.32,385907.32,385907.32,385907.32,385907.32,385907.32,0]
["393",{"$f":"IFERROR(VLOOKUP(A45,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A45,0),'FERC Code upd'!A:B,2,0))","v":"393"},{"$f":"IFERROR(VLOOKUP(A45,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A45,0),'FERC Code upd'!A:B,2,0))","v":"393"},"Stores Equipment",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["394",{"$f":"IFERROR(VLOOKUP(A46,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A46,0),'FERC Code upd'!A:B,2,0))","v":"394"},{"$f":"IFERROR(VLOOKUP(A46,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A46,0),'FERC Code upd'!A:B,2,0))","v":"394"},"Tools and Work Equipment",231690.78999999998,231690.78999999998,231690.78999999998,231690.78999999998,238054.91999999998,238054.91999999998,242251.99999999997,303401.55,303401.55,303401.55,303401.55,303401.55,303401.55,71710.760000000009]
["396",{"$f":"IFERROR(VLOOKUP(A47,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A47,0),'FERC Code upd'!A:B,2,0))","v":"396"},{"$f":"IFERROR(VLOOKUP(A47,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A47,0),'FERC Code upd'!A:B,2,0))","v":"396"},"Power Operatied Equipment",492255.06,492255.06,492255.06,492255.06,492255.06,492255.06,492255.06,492255.06,492255.06,492255.06,492255.06,492255.06,492255.06,0]
["397",{"$f":"IFERROR(VLOOKUP(A48,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A48,0),'FERC Code upd'!A:B,2,0))","v":"397"},{"$f":"IFERROR(VLOOKUP(A48,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A48,0),'FERC Code upd'!A:B,2,0))","v":"397"},"Communication Equipment",1080932.8499999999,1080932.8499999999,1080932.8499999999,1080932.8499999999,1080932.8499999999,1080932.8499999999,1080932.8499999999,1120232.43,1120232.43,1120232.43,1126437.3499999999,1126437.3499999999,1133719.5199999998,52786.669999999925]
[397.1,{"$f":"IFERROR(VLOOKUP(A49,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A49,0),'FERC Code upd'!A:B,2,0))","v":"397"},3971,"DCU/AMR",0,0,20124.740000000002,20124.740000000002,20124.740000000002,20124.740000000002,20124.740000000002,20124.740000000002,20124.740000000002,20124.740000000002,20124.740000000002,20124.740000000002,20124.740000000002,20124.740000000002]
["398",{"$f":"IFERROR(VLOOKUP(A50,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A50,0),'FERC Code upd'!A:B,2,0))","v":"398"},{"$f":"IFERROR(VLOOKUP(A50,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A50,0),'FERC Code upd'!A:B,2,0))","v":"398"},"Misc Equipment",67711.89,67711.89,67711.89,67711.89,67711.89,67711.89,67711.89,67711.89,67711.89,67711.89,67711.89,67711.89,67711.89,0]
["398A",{"$f":"IFERROR(VLOOKUP(A51,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A51,0),'FERC Code upd'!A:B,2,0))","v":"398A"},{"$f":"IFERROR(VLOOKUP(A51,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A51,0),'FERC Code upd'!A:B,2,0))","v":"398A"},"Misc Equipment",19074.7,19074.7,19074.7,19074.7,19074.7,19074.7,19074.7,19074.7,19074.7,19074.7,19074.7,19074.7,19074.7,0]
[null,null,null,"UTILITY PLANT IN SERVICE-EXC TRANS",97685935.460000023,97691428.310000032,98448983.300000012,100955925.27000001,102094529.05999999,102767614.75000001,103269329.81999999,104121739.73999998,104624535.92,106130912.16000003,106578027.32000001,106421953.95,107435813.42000003]
[]
[3920,{"$f":"VLOOKUP(TEXT(A54,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3920"},"3920","Transportation - Equipment",835888.68,0,0,5645.32,0,39381.72,40139.49,0,0,0,0,0,0,-835888.68]
[3921,{"$f":"VLOOKUP(TEXT(A55,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3921"},"3921","Transportation - Cars",67075.42,67075.42,67075.42,67075.42,72720.739999999991,72720.739999999991,72720.739999999991,73977.009999999995,73977.009999999995,73977.009999999995,73977.009999999995,73977.009999999995,73977.009999999995,6901.5899999999965]
[3922,{"$f":"VLOOKUP(TEXT(A56,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3922"},"3922","Transportation - Light Trucks",1095762.8799999999,1009591.9999999999,1009591.9999999999,1009591.9999999999,1009591.9999999999,1009591.9999999999,1009591.9999999999,1048586.8199999998,1048586.8199999998,1048586.8199999998,1048586.8199999998,1048586.8199999998,1048586.8199999998,-47176.060000000056]
[3923,{"$f":"VLOOKUP(TEXT(A57,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3923"},"3923","Transportation - Heavy Trucks",7855.94,7855.94,7855.94,7855.94,7855.94,7855.94,7855.94,7855.94,7855.94,7855.94,7855.94,7855.94,7855.94,0]
[]
[null,null,null,"SUBTOTAL -  TRANS EQUIPMENT",2006582.92,1084523.3599999999,1084523.3599999999,1090168.6799999997,1090168.6799999997,1129550.3999999999,1130308.17,1130419.7699999998,1130419.7699999998,1130419.7699999998,1130419.7699999998,1130419.7699999998,1130419.7699999998]
[]
[null,null,null,"TOTAL UTILITY PLANT IN SERVICE",99692518.380000025,98775951.670000032,99533506.660000011,102046093.95000002,103184697.73999998,103897165.15000002,104399637.98999999,105252159.50999998,105754955.69,107261331.93000002,107708447.09,107552373.72,108566233.19000003]
[]
[null,null,null,"OTHER",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"SUBTOTAL GAS PLANT OTHER",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"TOTAL PLANT",99692518.380000025,98775951.670000032,99533506.660000011,102046093.95000002,103184697.73999998,103897165.15000002,104399637.98999999,105252159.50999998,105754955.69,107261331.93000002,107708447.09,107552373.72,108566233.19000003,8873714.8100000061]
[]
[null,null,null,null,null,-916566.70999999344,757554.98999997973,2512587.2900000066,1138603.7899999619,712467.41000004113,502472.83999997377,852521.51999998093,502796.18000002205,1506376.2400000244,447115.15999998152,-156073.37000000477,1013859.4700000286,8873714.8100000024]
[]
[null,null,null,null,98771020.819999993,98775951.670000002,99533506.659999996,102046093.95,103184697.73999999,103897165.15000001,104399637.98999999,105252159.51000001,105754955.69,107261331.93000001,107708447.09,107552373.72,108566233.19]
[null,null,null,null,-921497.56000003219,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CHECK"," "," "," "," "," "," "," "," "," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH125:AH125)","v":0}]

{"sheet":"ACCUM DEPR (original)","index":66,"n_rows":84,"n_cols":23,"rows_kept":84,"cut":false,"hidden":false,"merged":[[75,0,75,2]]}
[null,null,null,"ACCUMULATED DEPRECIATION RECONCILIATION"]
[null,null,null,{"$f":"+'Plant Balance'!D3","v":"2017-12-31"}]
[]
[null,null,null,"A/D","G/L",null,null,null,"A/D","A/D","A/D",null,null,null,null,null,null,null,"Depr Life",null,"Remaining"]
["ACCT",null,"DESCRIPTION","BALANCE",2017,"RETIREMENTS","COST OF ","SALVAGE","TRANSFERS","TRANSFERS","BALANCE",null,"G/L",null,"Variance",null,"Net Book",null,"Years",null,"Life",null,"EY -NBV"]
["NO.",null,null,"2016-12-31","PROVISION","TOTAL","REMOVAL","VALUE","AND ADJ","to FPU",{"$f":"+'[4]BALANCE SUMMARY'!J8","v":"2017-12-31"},null,null,null,"to G/L",null,null,null,null,null,"Years"]
[]
[{"$f":"'Plant Balance'!A10","v":"301"},{"$f":"VLOOKUP(A8,'FERC Code upd'!A:B,2,0)","v":"3010"},"Organization",-23328.06,0,0,0,0,0,0,-23328.06,null,-23328.06,null,0,null,0,null,{"$f":"IF(+D8=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+D8=0,0,IF(+'[4]BALANCE SUMMARY'!J10=0,0,+Q8/(+'[4]BALANCE SUMMARY'!J10*#REF!)))","v":{"$error":"#REF!"}},{"$f":"D8-M8","v":0},{"$f":"+Q8+R8","v":0}]
[{"$f":"'Plant Balance'!A11","v":"302"},{"$f":"VLOOKUP(A9,'FERC Code upd'!A:B,2,0)","v":"3020"},"Franchises & Consents",-12550.59,-420,0,0,0,0,0,-12970.59,null,-12970.59,null,0,null,1161.7000000000007,null,{"$f":"IF(+D9=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+D9=0,0,IF(+'[4]BALANCE SUMMARY'!J11=0,0,+Q9/(+'[4]BALANCE SUMMARY'!J11*#REF!)))","v":{"$error":"#REF!"}},420,{"$f":"+Q9+R9","v":1161.7000000000007}]
[{"$f":"'Plant Balance'!A12","v":"303"},{"$f":"VLOOKUP(A10,'FERC Code upd'!A:B,2,0)","v":"3030"},"Misc Intangible Plant",0,0,0,0,0,0,0,0,null,0,null,0,null,0,null,{"$f":"IF(+D10=0,0,IF(+#REF!=0,0,1/+#REF!))","v":0},null,{"$f":"IF(+D10=0,0,IF(+'[4]BALANCE SUMMARY'!J12=0,0,+Q10/(+'[4]BALANCE SUMMARY'!J12*#REF!)))","v":0},0,0]
["303",{"$f":"VLOOKUP(A11,'FERC Code upd'!A:B,2,0)","v":"3030"},"Misc Intangible Plant",0,0,0,0,0,0,0,0,null,0,null,0,null,0,null,{"$f":"IF(+D11=0,0,IF(+#REF!=0,0,1/+#REF!))","v":0},null,{"$f":"IF(+D11=0,0,IF(+'[4]BALANCE SUMMARY'!J13=0,0,+Q11/(+'[4]BALANCE SUMMARY'!J13*#REF!)))","v":0},0,0]
["374",{"$f":"VLOOKUP(A12,'FERC Code upd'!A:B,2,0)","v":"3740"},"Land and Land Rights",0,0,0,0,0,0,0,0,null,0,null,0,null,212190.55,null,{"$f":"IF(+D12=0,0,IF(+#REF!=0,0,1/+#REF!))","v":0},null,{"$f":"IF(+D12=0,0,IF(+'[4]BALANCE SUMMARY'!J14=0,0,+Q12/(+'[4]BALANCE SUMMARY'!J14*#REF!)))","v":0},0,212190.55]
[375,{"$f":"VLOOKUP(A13,'FERC Code upd'!A:B,2,0)","v":"375"},"Structures & Improvements",-180916.16,-13115,0,0,0,0,0,-194031.16,null,-194031.16,null,0,null,308343.16000000003,-23924.92,{"$f":"IF(+D13=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+D13=0,0,IF(+'[4]BALANCE SUMMARY'!J15=0,0,+Q13/(+'[4]BALANCE SUMMARY'!J15*#REF!)))","v":{"$error":"#REF!"}},13115,284418.24000000005]
["376G",{"$f":"VLOOKUP(A14,'FERC Code upd'!A:B,2,0)","v":"376G"},"Mains (GRIP)",-770756.27,-485754,0,0,0,-17475.239999999998,0,-1273985.51,null,-1273985.51,null,0,null,14056016.300000001,-142726.59999999998,{"$f":"IF(+D14=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+D14=0,0,IF(+'[4]BALANCE SUMMARY'!J16=0,0,+Q14/(+'[4]BALANCE SUMMARY'!J16*#REF!)))","v":{"$error":"#REF!"}},503229.24,13913289.700000001]
["376.1",{"$f":"VLOOKUP(A15,'FERC Code upd'!A:B,2,0)","v":"3761"},"Mains (Plastic)",-5976701.6799999997,-588358,47979.71,0,0,15765.740000000002,0,-6501314.2299999995,null,-6501314.2300000004,null,0,null,17456244.07,-2900472.88,{"$f":"IF(+D15=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+D15=0,0,IF(+'[4]BALANCE SUMMARY'!J17=0,0,+Q15/(+'[4]BALANCE SUMMARY'!J17*#REF!)))","v":{"$error":"#REF!"}},524612.55000000075,14555771.190000001]
["376.2",{"$f":"VLOOKUP(A16,'FERC Code upd'!A:B,2,0)","v":"3762"},"Mains (Steel)",-6077815.6900000004,-329584,248464.83,0,0,0,0,-6158934.8600000003,null,-6158934.8600000003,null,0,null,8885022.9100000001,-312185.31999999995,{"$f":"IF(+D16=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+D16=0,0,IF(+'[4]BALANCE SUMMARY'!J18=0,0,+Q16/(+'[4]BALANCE SUMMARY'!J18*#REF!)))","v":{"$error":"#REF!"}},81119.169999999925,8572837.5899999999]
["378",{"$f":"VLOOKUP(A17,'FERC Code upd'!A:B,2,0)","v":"378"},"M & R Equipment - General",-602126.07999999996,-54551,0,0,0,0,4,-656673.07999999996,null,-656669.07999999996,null,-4,null,941445.83,660.59000000000015,null,null,null,54543,942106.41999999993]
["379",{"$f":"VLOOKUP(A18,'FERC Code upd'!A:B,2,0)","v":"379"},"M & R Equipment - City ",-1971100.56,-186902,0,0,0,0,0,-2158002.56,null,-2158002.56,null,0,null,3193024.0100000002,-97238.23,{"$f":"IF(+D18=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+D18=0,0,IF(+'[4]BALANCE SUMMARY'!J19=0,0,+Q18/(+'[4]BALANCE SUMMARY'!J19*#REF!)))","v":{"$error":"#REF!"}},186902,3095785.7800000003]
["379",{"$f":"VLOOKUP(A19,'FERC Code upd'!A:B,2,0)","v":"379"},"M & R Equipment - City (CIAC)",0,0,0,0,0,0,0,0,null,0,null,0,null,0,null,null,null,null,0,0]
["380",{"$f":"VLOOKUP(A20,'FERC Code upd'!A:B,2,0)","v":"3800"},"Dist Plant - Services (CIAC)",22.65,0,0,0,0,0,0,22.65,null,22.65,null,0,null,22.65,null,{"$f":"IF(+D20=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+D20=0,0,IF(+'[4]BALANCE SUMMARY'!J21=0,0,+Q20/(+'[4]BALANCE SUMMARY'!J21*#REF!)))","v":0},0,22.65]
["380.1",{"$f":"VLOOKUP(A21,'FERC Code upd'!A:B,2,0)","v":"3801"},"Dist Plant - Services (Plastic)",-1690140.35,-257082,20123.66,0,0,3505.01,0,-1923593.6800000002,null,-1923593.68,null,0,null,8774009.5500000007,-1173752.5,{"$f":"IF(+D21=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+D21=0,0,IF(+'[4]BALANCE SUMMARY'!J24=0,0,+Q21/(+'[4]BALANCE SUMMARY'!J24*#REF!)))","v":{"$error":"#REF!"}},233453.32999999984,7600257.0500000007]
["380.2",{"$f":"VLOOKUP(A22,'FERC Code upd'!A:B,2,0)","v":"3802"},"Dist Plant - Services (Steel)",417744.87,-50,12741.03,0,0,0,0,430435.9,null,430435.9,null,0,null,717819.35000000009,-265886.24,{"$f":"IF(+D22=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+D22=0,0,IF(+'[4]BALANCE SUMMARY'!J20=0,0,+Q22/(+'[4]BALANCE SUMMARY'!J20*#REF!)))","v":{"$error":"#REF!"}},-12691.030000000028,451933.1100000001]
["380G",{"$f":"VLOOKUP(A23,'FERC Code upd'!A:B,2,0)","v":"380G"},"Dist Plant - Services (GRIP)",-57002.32,-42543,0,0,0,-3505.01,0,-103050.33,null,-103050.33,null,0,null,1062842.9099999999,-23094.089999999997,{"$f":"IF(+D23=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+D23=0,0,IF(+'[4]BALANCE SUMMARY'!J21=0,0,+Q23/(+'[4]BALANCE SUMMARY'!J21*#REF!)))","v":0},46048.01,1039748.82]
["381",{"$f":"VLOOKUP(A24,'FERC Code upd'!A:B,2,0)","v":"381"},"Meters",-1173269.53,-128773,1402.5,0,0,0,0,-1300640.03,null,-1300640.03,null,0,null,1855297.8800000001,null,null,null,null,127370.5,1855297.8800000001]
["381.1",{"$f":"VLOOKUP(A25,'FERC Code upd'!A:B,2,0)","v":"3811"},"Meters MTU/DCU",-862094.8,-99744,0,0,0,0,0,-961838.8,null,-961838.8,null,0,null,1254571.9599999997,null,null,null,null,99744,1254571.9599999997]
["382",{"$f":"VLOOKUP(A26,'FERC Code upd'!A:B,2,0)","v":"382"},"Meter Installations",-967958.89,-102412,765,0,0,0,0,-1069605.8900000001,null,-1069605.8899999999,null,0,null,1805031.0800000003,-7063.7999999999993,{"$f":"IF(+D26=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+D26=0,0,IF(+'[4]BALANCE SUMMARY'!J22=0,0,+Q26/(+'[4]BALANCE SUMMARY'!J22*#REF!)))","v":0},101646.99999999988,1797967.2800000003]
["382.1",{"$f":"VLOOKUP(A27,'FERC Code upd'!A:B,2,0)","v":"3821"},"Meter Installations-MTU/DCU's",-186715.99,-14016,0,0,0,0,0,-200731.99,null,-200731.99,null,0,null,392308.10000000009,-5616,{"$f":"IF(+D27=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+D27=0,0,IF(+'[4]BALANCE SUMMARY'!J23=0,0,+Q27/(+'[4]BALANCE SUMMARY'!J23*#REF!)))","v":{"$error":"#REF!"}},14016,386692.10000000009]
["383",{"$f":"VLOOKUP(A28,'FERC Code upd'!A:B,2,0)","v":"383"},"Regulators",-735653.98,-54374,16781.38,0,0,0,0,-773246.6,null,-773246.6,null,0,null,956538.72000000009,null,{"$f":"IF(+D28=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+D28=0,0,IF(+'[4]BALANCE SUMMARY'!J23=0,0,+Q28/(+'[4]BALANCE SUMMARY'!J23*#REF!)))","v":{"$error":"#REF!"}},37592.619999999995,956538.72000000009]
["384",{"$f":"VLOOKUP(A29,'FERC Code upd'!A:B,2,0)","v":"384"},"Regulstor Install House",-4.8499999999999996,0,0,0,0,0,0,-4.8499999999999996,null,-4.8499999999999996,null,0,null,-4.8499999999999996,null,null,null,null,0,-4.8499999999999996]
["385",{"$f":"VLOOKUP(A30,'FERC Code upd'!A:B,2,0)","v":"385"},"M & R Equipment - Industrial",-888046.37,-57543,0,0,0,0,0,-945589.37,null,-945589.37,null,0,null,739410.22000000009,37671.480000000003,{"$f":"IF(+D30=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+D30=0,0,IF(+'[4]BALANCE SUMMARY'!J26=0,0,+Q30/(+'[4]BALANCE SUMMARY'!J26*#REF!)))","v":{"$error":"#REF!"}},57543,777081.70000000007]
["385",{"$f":"VLOOKUP(A31,'FERC Code upd'!A:B,2,0)","v":"385"},"M & R Equipment - Industrial (CIAC)",0,0,0,0,0,0,0,0,null,0,null,0,null,0,null,{"$f":"IF(+D31=0,0,IF(+#REF!=0,0,1/+#REF!))","v":0},null,{"$f":"IF(+D31=0,0,IF(+'[4]BALANCE SUMMARY'!J28=0,0,+Q31/(+'[4]BALANCE SUMMARY'!J28*#REF!)))","v":0},0,0]
["387",{"$f":"VLOOKUP(A32,'FERC Code upd'!A:B,2,0)","v":"387"},"Other Equipment",-462211.09,-39021,0,0,0,0,0,-501232.09,null,-501232.09,null,0,null,372985.44,-3936.04,{"$f":"IF(+D32=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+D32=0,0,IF(+'[4]BALANCE SUMMARY'!J30=0,0,+Q32/(+'[4]BALANCE SUMMARY'!J30*#REF!)))","v":{"$error":"#REF!"}},39021,369049.4]
["389",{"$f":"VLOOKUP(A33,'FERC Code upd'!A:B,2,0)","v":"389"},"Land and Land Rights",-1318.13,0,0,0,0,0,0,-1318.13,null,-1318.13,null,0,null,-1318.13,null,{"$f":"IF(+D33=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+D33=0,0,IF(+#REF!=0,0,+Q33/(+'[4]BALANCE SUMMARY'!J43*#REF!)))","v":{"$error":"#REF!"}},0,-1318.13]
["389A",{"$f":"VLOOKUP(A34,'FERC Code upd'!A:B,2,0)","v":"389A"},"Land and Land Rights FB",0,0,0,0,0,0,0,0,null,0,null,0,null,16463.04,null,null,null,null,0,16463.04]
["390",{"$f":"VLOOKUP(A35,'FERC Code upd'!A:B,2,0)","v":"390"},"Structures & Improvements",186466.16,-1368,0,0,0,0,0,185098.16,null,185098.16,null,0,null,195028.48000000001,null,{"$f":"IF(+D35=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+D35=0,0,IF(+'[4]BALANCE SUMMARY'!J44=0,0,+Q35/(+'[4]BALANCE SUMMARY'!J44*#REF!)))","v":{"$error":"#REF!"}},1368,195028.48000000001]
["390A",{"$f":"VLOOKUP(A36,'FERC Code upd'!A:B,2,0)","v":"390A"},"Fernandina Office Building",-3113,-1044,0,0,0,0,0,-4157,null,-4157,null,0,null,47975.360000000001,null,null,null,null,1044,47975.360000000001]
[391.1,{"$f":"IFERROR(VLOOKUP(A37,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A37,0),'FERC Code upd'!A:B,2,0))","v":"3910"},"Plant Office Furniture & Equipment",-90191.09,-14441,0,0,0,-3443.06,null,-108075.15,null,-108075.15,null,0,null,841011.29999999993,null,{"$f":"IF(+D37=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+D37=0,0,IF(+'[4]BALANCE SUMMARY'!#REF!=0,0,+Q37/(+'[4]BALANCE SUMMARY'!#REF!*#REF!)))","v":{"$error":"#REF!"}},17884.059999999998,841011.29999999993]
[3912,{"$f":"IFERROR(VLOOKUP(A38,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A38,0),'FERC Code upd'!A:B,2,0))","v":"3912"},"Plant Computer Hardware",-152698.32999999999,-15972,0,null,null,6063.6100000000006,null,-162606.71999999997,null,-162606.72,null,0,null,null,null,null,null,null,null,0]
["391A",{"$f":"VLOOKUP(A39,'FERC Code upd'!A:B,2,0)","v":"391A"},"Office Furniture FB",-879,-300,0,0,0,1179,null,0,null,0,null,0,null,4862.8900000000003,null,{"$f":"IF(+D39=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+D39=0,0,IF(+'[4]BALANCE SUMMARY'!J45=0,0,+Q39/(+'[4]BALANCE SUMMARY'!J45*#REF!)))","v":0},{"$f":"D39-M39","v":-879},4862.8900000000003]
["391S",{"$f":"VLOOKUP(A40,'FERC Code upd'!A:B,2,0)","v":"391S"},"Allocated System Software",0,-2890,0,0,0,null,null,-2890,null,-2890,null,0,null,null,null,null,null,null,2890,0]
[3913,{"$f":"VLOOKUP(A41,'FERC Code upd'!A:B,2,0)","v":"3913"},"Plant Furniture & Fixtures",-100682.83,-15720,0,null,null,16576.61,null,-99826.22,null,-99826.22,null,0,null,null,null,null,null,null,-856.61000000000058,0]
[3914,{"$f":"VLOOKUP(A42,'FERC Code upd'!A:B,2,0)","v":"3914"},"Plant System Software (VAX)",-53529.24,-20064,0,null,null,-4905.6400000000003,null,-78498.87999999999,null,-78498.880000000005,null,0,null,null,null,null,null,null,24969.640000000007,0]
[394,{"$f":"VLOOKUP(A43,'FERC Code upd'!A:B,2,0)","v":"394"},"Plant Tools/Shop Equip",-209626.36,-19501,0,0,0,0,0,-229127.36,null,-229127.36,null,0,null,-49494.880000000005,null,{"$f":"IF(+D43=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+D43=0,0,IF(+'[4]BALANCE SUMMARY'!J45=0,0,+Q43/(+'[4]BALANCE SUMMARY'!J45*#REF!)))","v":0},19501,-49494.880000000005]
[396,{"$f":"VLOOKUP(A44,'FERC Code upd'!A:B,2,0)","v":"396"},"Plant Power Op Equipment",-592521.15,-5412,0,0,0,0,0,-597933.15,null,-597933.15,null,0,null,-129134.14000000001,null,{"$f":"IF(+D44=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+D44=0,0,IF(+#REF!=0,0,+Q44/(+'[4]BALANCE SUMMARY'!J46*#REF!)))","v":{"$error":"#REF!"}},5412,-129134.14000000001]
[{"$f":"'Plant Balance'!A48","v":"397"},{"$f":"VLOOKUP(A45,'FERC Code upd'!A:B,2,0)","v":"397"},"Communication Equipment",-750191.44,-76882,0,0,0,0,0,-827073.44,null,-827073.44,null,0,null,221974,null,{"$f":"IF(+D45=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+D45=0,0,IF(+'[4]BALANCE SUMMARY'!J48=0,0,+Q45/(+'[4]BALANCE SUMMARY'!J48*#REF!)))","v":{"$error":"#REF!"}},76882,221974]
[{"$f":"'Plant Balance'!A49","v":397.1},{"$f":"VLOOKUP(A46,'FERC Code upd'!A:B,2,0)","v":"397"},"DCU/AMR",0,-840,0,0,0,0,0,-840,null,-840,null,0,null,-840,null,{"$f":"IF(+D46=0,0,IF(+#REF!=0,0,1/+#REF!))","v":0},null,{"$f":"IF(+D46=0,0,IF(+'[4]BALANCE SUMMARY'!J49=0,0,+Q46/(+'[4]BALANCE SUMMARY'!J49*#REF!)))","v":0},840,-840]
[{"$f":"'Plant Balance'!A50","v":"398"},{"$f":"VLOOKUP(A47,'FERC Code upd'!A:B,2,0)","v":"398"},"Misc Equipment",-78872.58,-3120,0,0,0,0,0,-81992.58,null,-81992.58,null,0,null,-14280.690000000002,null,{"$f":"IF(+D47=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+D47=0,0,IF(+#REF!=0,0,+Q47/(+'[4]BALANCE SUMMARY'!J50*#REF!)))","v":{"$error":"#REF!"}},3120,-14280.690000000002]
[{"$f":"'Plant Balance'!A51","v":"398A"},{"$f":"VLOOKUP(A48,'FERC Code upd'!A:B,2,0)","v":"398A"},"Misc Equipment",-1971,-876,0,0,0,0,0,-2847,null,-2847,null,0,null,16227.7,null,{"$f":"IF(+D48=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+D48=0,0,IF(+#REF!=0,0,+Q48/(+'[4]BALANCE SUMMARY'!J51*#REF!)))","v":{"$error":"#REF!"}},876,16227.7]
[null,null,"UTILITY PLANT IN SERVICE-EXC TRANS",-24069753.729999993,-2632672,348258.11,0,0,13761.020000000004,4,-26340402.599999998,null,-26340398.599999998,null,-4,null,64132756.469999976,null,null,null,null,{"$f":"SUM(V8:V48)","v":2260736.4800000009}]
[]
[392.1,{"$f":"VLOOKUP(A51,'FERC Code upd'!A:B,2,0)","v":"3921"},"Transportation - Equipment",-37654.559999999998,-7909,0,0,0,0,0,-45562.559999999998,null,-45562.559999999998,null,0,null,893010.78,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"D51-M51","v":7908},{"$f":"Q51","v":893010.78}]
[392,{"$f":"VLOOKUP(A52,'FERC Code upd'!A:B,2,0)","v":"3920"},"Transportation - Equipment",65108.87,0,0,-15733,0,0,0,49375.87,null,49375.87,null,0,null,null,null,null,null,null,null,0]
[392.2,{"$f":"VLOOKUP(A53,'FERC Code upd'!A:B,2,0)","v":"3922"},"Transportation - Light Trucks",-512136.69,-82592,0,0,0,562,0,-594166.68999999994,null,-594166.68999999994,null,0,null,null,null,null,null,null,null,0]
[392.3,{"$f":"VLOOKUP(A54,'FERC Code upd'!A:B,2,0)","v":"3923"},"Transportation - Heavy Trucks",-4410.1400000000003,-648,0,0,0,0,0,-5058.1400000000003,null,-5058.1400000000003,null,0,null,null,null,null,null,null,null,0]
[null,null,"SUBTOTAL -  TRANS EQUIPMENT",-489092.52,-91149,0,-15733,0,562,0,-595411.5199999999,null,-595411.5199999999,null,0,null,893010.78,null,null,null,null,{"$f":"SUM(V50:V54)","v":7908}]
[]
[]
[null,null,"TOTAL ACCUMULATED DEPRECIATION",-24558846.249999993,-2723821,348258.11,-15733,0,14323.020000000004,4,-26935814.119999997,null,-26935810.119999997,null,-4,null,65025767.249999978,null,null,null,null,{"$f":"+V49+V55","v":2268644.4800000009}]
[]
["108S-375",null,"Structures & Improvements",-23924.92,0,0,0,0,0,0,-23924.92,null,-23924.92,null,0,null,-21856052.52,null,null,null,null,{"$f":"D60-M60","v":0}]
["108S-376G",null,"Mains (GRIP)",223985.08000000002,-77816,0,74570.789999999994,0,-363466.47,0,-142726.59999999998,null,-142726.6,null,0,null,-5079757.5999999978,null,null,null,null,366711.68000000005]
["108S-3761",null,"Mains (Plastic)",-3218564.03,-94253,0,47168.18,0,365175.97,0,-2900472.88,null,-2900472.88,null,0,null,null,null,null,null,null,-318091.14999999991]
["108S-3762",null,"Mains (Steel)",-445602.53999999992,-92187,0,225604.22,0,0,0,-312185.31999999995,null,-312185.32,null,0,null,null,null,null,null,null,-133417.21999999991]
["108S-378",null,"M & R Equipment - General",-8266.41,-2721,0,11648,0,0,0,660.59000000000015,null,660.59,null,0,null,null,null,null,null,null,-8927]
["108S-379",null,"M & R Equipment - City ",-87890.23,-9348,0,0,0,0,0,-97238.23,null,-97238.23,null,0,null,null,null,null,null,null,9348]
["108S-3801",null,"Dist Plant - Services (Plastic)",-1161833.3900000001,-56575,0,23231.27,0,21424.620000000003,0,-1173752.5,null,-1173752.5,null,0,null,null,null,null,null,null,11919.10999999987]
["108S-3802",null,"Dist Plant - Services (Steel)",-305309.55,-65,0,39488.31,0,0,0,-265886.24,null,-265886.24,null,0,null,null,null,null,null,null,-39423.31]
["108S-380G",null,"Dist Plant - Services (GRIP)",7691.5300000000007,-9361,0,0,0,-21424.62,0,-23094.089999999997,null,-23094.09,null,0,null,null,null,null,null,null,30785.620000000003]
["108S-382",null,"Meter Installations",3185.2000000000012,-10249,0,0,0,0,0,-7063.7999999999993,null,-7063.8,null,0,null,null,null,null,null,null,10249.000000000002]
["108S-3821",null,"Meter Installations / MTU",-4212,-1404,0,0,0,0,0,-5616,null,-5616,null,0,null,null,null,null,null,null,1404]
["108S-385",null,"M & R Equipment - Industrial",37671.480000000003,0,0,0,0,0,0,37671.480000000003,null,37671.480000000003,null,0,null,null,null,null,null,null,0]
["108S-387",null,"Other Equipment",-3936.04,0,0,0,0,0,0,-3936.04,null,-3936.04,null,0,null,null,null,null,null,null,0]
[null,null,"Subtotal of Accrued Asset Removal Costs",-4987005.8199999984,-353979,0,421710.77,0,1709.5000000000036,0,-4917564.5499999989,null,-4917564.5499999989,null,0,null,null,null,null,null,null,{"$f":"SUM(V60:V72)","v":-69441.269999999902}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K73+K58","v":-31853378.669999994}]
[]
["Accum Depreciation w/o Accrued Asset",null,null,-24558846.249999993,-2723821,348258.11,-15733,0,14323.020000000004,4,-26935814.119999997,null,-31853374.669999994,null,-4,null,null,null,null,null,null,2199203.2100000009]
[]
[null,null,null,-29545852.069999993,-3077800,null,null,null,null,null,"G/L Balance",null,-31853374.670000002]
[null,null,null,29545852.07,null,null,null,null,31853683.189999994,null,"Difference",null,3.9999999944120646,null,4]
[]
[null,null,null,{"$f":"D78+D79","v":0}]
[]
[null,null,"See Kathy W-Summary of Comparisons Study to Report to GL for recalculating of A/D on 391 accounts which was entered 12/17"]
[null,null,"W:\\Accounting\\Fixed Assets\\Depreciation & Plant Rollforward\\CFG\\2017\\Rate Adjustment for 391 accounts 2014-2017"]

{"sheet":"ACCUM DEPR","index":67,"n_rows":84,"n_cols":25,"rows_kept":84,"cut":false,"hidden":false,"merged":[[75,0,75,3]]}
[null,null,null,null,"ACCUMULATED DEPRECIATION RECONCILIATION"]
[null,null,null,null,{"$f":"+'Plant Balance'!D3","v":"2017-12-31"}]
[]
[null,null,null,null,"A/D","G/L",null,null,null,"A/D","A/D","A/D",null,null,null,null,null,null,null,null,"Depr Life",null,"Remaining"]
["ACCT",null,null,"DESCRIPTION","BALANCE",2017,"RETIREMENTS","COST OF ","SALVAGE","TRANSFERS","TRANSFERS","BALANCE",null,"G/L",null,"Variance",null,"Net Book","Plant Balance","Cost of Removal","Years",null,"Life",null,"EY -NBV"]
["NO.",null,"OVERRIDE",null,"2016-12-31","PROVISION","TOTAL","REMOVAL","VALUE","AND ADJ","to FPU",{"$f":"+'[4]BALANCE SUMMARY'!J8","v":"2017-12-31"},null,null,null,"to G/L",null,null,null,null,null,null,"Years"]
[]
[{"$f":"'Plant Balance'!A10","v":"301"},{"$f":"VLOOKUP(A8,'FERC Code upd'!A:B,2,0)","v":"3010"},{"$f":"VLOOKUP(A8,'FERC Code upd'!A:B,2,0)","v":"3010"},"Organization",-23328.06,0,0,0,0,0,0,-23328.06,null,-23328.06,null,0,null,0,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B8,'Plant Balance'!C:C,0))","v":23328.06},null,{"$f":"IF(+E8=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+E8=0,0,IF(+'[4]BALANCE SUMMARY'!J10=0,0,+R8/(+'[4]BALANCE SUMMARY'!J10*#REF!)))","v":{"$error":"#REF!"}},{"$f":"E8-N8","v":0},{"$f":"+S8+L8+T8","v":0}]
[{"$f":"'Plant Balance'!A11","v":"302"},{"$f":"VLOOKUP(A9,'FERC Code upd'!A:B,2,0)","v":"3020"},{"$f":"VLOOKUP(A9,'FERC Code upd'!A:B,2,0)","v":"3020"},"Franchises & Consents",-12550.59,-420,0,0,0,0,0,-12970.59,null,-12970.59,null,0,null,1161.7000000000007,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B9,'Plant Balance'!C:C,0))","v":14132.29},null,{"$f":"IF(+E9=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+E9=0,0,IF(+'[4]BALANCE SUMMARY'!J11=0,0,+R9/(+'[4]BALANCE SUMMARY'!J11*#REF!)))","v":{"$error":"#REF!"}},420,{"$f":"+S9+L9+T9","v":1161.7000000000007}]
[{"$f":"'Plant Balance'!A12","v":"303"},{"$f":"VLOOKUP(A10,'FERC Code upd'!A:B,2,0)","v":"3030"},{"$f":"VLOOKUP(A10,'FERC Code upd'!A:B,2,0)","v":"3030"},"Misc Intangible Plant",0,0,0,0,0,0,0,0,null,0,null,0,null,0,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B10,'Plant Balance'!C:C,0))","v":0},null,{"$f":"IF(+E10=0,0,IF(+#REF!=0,0,1/+#REF!))","v":0},null,{"$f":"IF(+E10=0,0,IF(+'[4]BALANCE SUMMARY'!J12=0,0,+R10/(+'[4]BALANCE SUMMARY'!J12*#REF!)))","v":0},0,{"$f":"+S10+L10+T10","v":0}]
["303",{"$f":"VLOOKUP(A11,'FERC Code upd'!A:B,2,0)","v":"3030"},{"$f":"VLOOKUP(A11,'FERC Code upd'!A:B,2,0)","v":"3030"},"Misc Intangible Plant",0,0,0,0,0,0,0,0,null,0,null,0,null,0,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B11,'Plant Balance'!C:C,0))","v":0},null,{"$f":"IF(+E11=0,0,IF(+#REF!=0,0,1/+#REF!))","v":0},null,{"$f":"IF(+E11=0,0,IF(+'[4]BALANCE SUMMARY'!J13=0,0,+R11/(+'[4]BALANCE SUMMARY'!J13*#REF!)))","v":0},0,0]
["374",{"$f":"VLOOKUP(A12,'FERC Code upd'!A:B,2,0)","v":"3740"},{"$f":"VLOOKUP(A12,'FERC Code upd'!A:B,2,0)","v":"3740"},"Land and Land Rights",0,0,0,0,0,0,0,0,null,0,null,0,null,212190.55,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B12,'Plant Balance'!C:C,0))","v":212190.55},null,{"$f":"IF(+E12=0,0,IF(+#REF!=0,0,1/+#REF!))","v":0},null,{"$f":"IF(+E12=0,0,IF(+'[4]BALANCE SUMMARY'!J14=0,0,+R12/(+'[4]BALANCE SUMMARY'!J14*#REF!)))","v":0},0,212190.55]
[375,{"$f":"VLOOKUP(A13,'FERC Code upd'!A:B,2,0)","v":"375"},{"$f":"VLOOKUP(A13,'FERC Code upd'!A:B,2,0)","v":"375"},"Structures & Improvements",-180916.16,-13115,0,0,0,0,0,-194031.16,null,-194031.16,null,0,null,308343.16000000003,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B13,'Plant Balance'!C:C,0))","v":526606.23},null,{"$f":"IF(+E13=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+E13=0,0,IF(+'[4]BALANCE SUMMARY'!J15=0,0,+R13/(+'[4]BALANCE SUMMARY'!J15*#REF!)))","v":{"$error":"#REF!"}},13115,332575.06999999995]
["376G",{"$f":"VLOOKUP(A14,'FERC Code upd'!A:B,2,0)","v":"376G"},{"$f":"VLOOKUP(A14,'FERC Code upd'!A:B,2,0)","v":"376G"},"Mains (GRIP)",-770756.27,-485754,0,0,0,-17475.239999999998,0,-1273985.51,null,-1273985.51,null,0,null,14056016.300000001,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B14,'Plant Balance'!C:C,0))","v":23922233.430000011},null,{"$f":"IF(+E14=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+E14=0,0,IF(+'[4]BALANCE SUMMARY'!J16=0,0,+R14/(+'[4]BALANCE SUMMARY'!J16*#REF!)))","v":{"$error":"#REF!"}},503229.24,22648247.920000009]
["376.1",{"$f":"VLOOKUP(A15,'FERC Code upd'!A:B,2,0)","v":"3761"},{"$f":"VLOOKUP(A15,'FERC Code upd'!A:B,2,0)","v":"3761"},"Mains (Plastic)",-5976701.6799999997,-588358,47979.71,0,0,15765.740000000002,0,-6501314.2299999995,null,-6501314.2300000004,null,0,null,17456244.07,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B15,'Plant Balance'!C:C,0))","v":27146577.860000003},null,{"$f":"IF(+E15=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+E15=0,0,IF(+'[4]BALANCE SUMMARY'!J17=0,0,+R15/(+'[4]BALANCE SUMMARY'!J17*#REF!)))","v":{"$error":"#REF!"}},524612.55000000075,20645263.630000003]
["376.2",{"$f":"VLOOKUP(A16,'FERC Code upd'!A:B,2,0)","v":"3762"},{"$f":"VLOOKUP(A16,'FERC Code upd'!A:B,2,0)","v":"3762"},"Mains (Steel)",-6077815.6900000004,-329584,248464.83,0,0,0,0,-6158934.8600000003,null,-6158934.8600000003,null,0,null,8885022.9100000001,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B16,'Plant Balance'!C:C,0))","v":14835309.880000001},null,{"$f":"IF(+E16=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+E16=0,0,IF(+'[4]BALANCE SUMMARY'!J18=0,0,+R16/(+'[4]BALANCE SUMMARY'!J18*#REF!)))","v":{"$error":"#REF!"}},81119.169999999925,8676375.0199999996]
["378",{"$f":"VLOOKUP(A17,'FERC Code upd'!A:B,2,0)","v":"378"},{"$f":"VLOOKUP(A17,'FERC Code upd'!A:B,2,0)","v":"378"},"M & R Equipment - General",-602126.07999999996,-54551,0,0,0,0,4,-656673.07999999996,null,-656669.07999999996,null,-4,null,941445.83,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B17,'Plant Balance'!C:C,0))","v":2145101.0500000003},null,null,null,null,54543,1488427.9700000002]
["379",{"$f":"VLOOKUP(A18,'FERC Code upd'!A:B,2,0)","v":"379"},{"$f":"VLOOKUP(A18,'FERC Code upd'!A:B,2,0)","v":"379"},"M & R Equipment - City ",-1971100.56,-186902,0,0,0,0,0,-2158002.56,null,-2158002.56,null,0,null,3193024.0100000002,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B18,'Plant Balance'!C:C,0))","v":5833256.6299999999},null,{"$f":"IF(+E18=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+E18=0,0,IF(+'[4]BALANCE SUMMARY'!J19=0,0,+R18/(+'[4]BALANCE SUMMARY'!J19*#REF!)))","v":{"$error":"#REF!"}},186902,3675254.07]
["379",{"$f":"VLOOKUP(A19,'FERC Code upd'!A:B,2,0)","v":"379"},{"$f":"VLOOKUP(A19,'FERC Code upd'!A:B,2,0)","v":"379"},"M & R Equipment - City (CIAC)",0,0,0,0,0,0,0,0,null,0,null,0,null,0,null,null,null,null,null,0,0]
["380",{"$f":"VLOOKUP(A20,'FERC Code upd'!A:B,2,0)","v":"3800"},3801,"Dist Plant - Services (CIAC)",22.65,0,0,0,0,0,0,22.65,null,22.65,null,0,null,22.65,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B20,'Plant Balance'!C:C,0))","v":0},null,{"$f":"IF(+E20=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+E20=0,0,IF(+'[4]BALANCE SUMMARY'!J21=0,0,+R20/(+'[4]BALANCE SUMMARY'!J21*#REF!)))","v":0},0,22.65]
["380.1",{"$f":"VLOOKUP(A21,'FERC Code upd'!A:B,2,0)","v":"3801"},{"$f":"VLOOKUP(A21,'FERC Code upd'!A:B,2,0)","v":"3801"},"Dist Plant - Services (Plastic)",-1690140.35,-257082,20123.66,0,0,3505.01,0,-1923593.6800000002,null,-1923593.68,null,0,null,8774009.5500000007,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B21,'Plant Balance'!C:C,0))","v":12200567.5},null,{"$f":"IF(+E21=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+E21=0,0,IF(+'[4]BALANCE SUMMARY'!J24=0,0,+R21/(+'[4]BALANCE SUMMARY'!J24*#REF!)))","v":{"$error":"#REF!"}},233453.32999999984,10276973.82]
["380.2",{"$f":"VLOOKUP(A22,'FERC Code upd'!A:B,2,0)","v":"3802"},{"$f":"VLOOKUP(A22,'FERC Code upd'!A:B,2,0)","v":"3802"},"Dist Plant - Services (Steel)",417744.87,-50,12741.03,0,0,0,0,430435.9,null,430435.9,null,0,null,717819.35000000009,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B22,'Plant Balance'!C:C,0))","v":-8491.579999999989},null,{"$f":"IF(+E22=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+E22=0,0,IF(+'[4]BALANCE SUMMARY'!J20=0,0,+R22/(+'[4]BALANCE SUMMARY'!J20*#REF!)))","v":{"$error":"#REF!"}},-12691.030000000028,421944.32000000001]
["380G",{"$f":"VLOOKUP(A23,'FERC Code upd'!A:B,2,0)","v":"380G"},{"$f":"VLOOKUP(A23,'FERC Code upd'!A:B,2,0)","v":"380G"},"Dist Plant - Services (GRIP)",-57002.32,-42543,0,0,0,-3505.01,0,-103050.33,null,-103050.33,null,0,null,1062842.9099999999,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B23,'Plant Balance'!C:C,0))","v":2127335.6199999996},null,{"$f":"IF(+E23=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+E23=0,0,IF(+'[4]BALANCE SUMMARY'!J21=0,0,+R23/(+'[4]BALANCE SUMMARY'!J21*#REF!)))","v":0},46048.01,2024285.2899999996]
["381",{"$f":"VLOOKUP(A24,'FERC Code upd'!A:B,2,0)","v":"381"},{"$f":"VLOOKUP(A24,'FERC Code upd'!A:B,2,0)","v":"381"},"Meters",-1173269.53,-128773,1402.5,0,0,0,0,-1300640.03,null,-1300640.03,null,0,null,1855297.8800000001,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B24,'Plant Balance'!C:C,0))","v":3590487.1499999994},null,null,null,null,127370.5,2289847.1199999992]
["381.1",{"$f":"VLOOKUP(A25,'FERC Code upd'!A:B,2,0)","v":"3811"},381,"Meters MTU/DCU",-862094.8,-99744,0,0,0,0,0,-961838.8,null,-961838.8,null,0,null,1254571.9599999997,2216410.7599999998,null,null,null,null,99744,1254571.9599999997]
["382",{"$f":"VLOOKUP(A26,'FERC Code upd'!A:B,2,0)","v":"382"},{"$f":"VLOOKUP(A26,'FERC Code upd'!A:B,2,0)","v":"382"},"Meter Installations",-967958.89,-102412,765,0,0,0,0,-1069605.8900000001,null,-1069605.8899999999,null,0,null,1805031.0800000003,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B26,'Plant Balance'!C:C,0))","v":4016702.92},null,{"$f":"IF(+E26=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+E26=0,0,IF(+'[4]BALANCE SUMMARY'!J22=0,0,+R26/(+'[4]BALANCE SUMMARY'!J22*#REF!)))","v":0},101646.99999999988,2947097.03]
["382.1",{"$f":"VLOOKUP(A27,'FERC Code upd'!A:B,2,0)","v":"3821"},382,"Meter Installations-MTU/DCU's",-186715.99,-14016,0,0,0,0,0,-200731.99,null,-200731.99,null,0,null,392308.10000000009,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B27,'Plant Balance'!C:C,0))","v":593040.09000000008},null,{"$f":"IF(+E27=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+E27=0,0,IF(+'[4]BALANCE SUMMARY'!J23=0,0,+R27/(+'[4]BALANCE SUMMARY'!J23*#REF!)))","v":{"$error":"#REF!"}},14016,392308.10000000009]
["383",{"$f":"VLOOKUP(A28,'FERC Code upd'!A:B,2,0)","v":"383"},{"$f":"VLOOKUP(A28,'FERC Code upd'!A:B,2,0)","v":"383"},"Regulators",-735653.98,-54374,16781.38,0,0,0,0,-773246.6,null,-773246.6,null,0,null,956538.72000000009,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B28,'Plant Balance'!C:C,0))","v":1641336.7399999998},null,{"$f":"IF(+E28=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+E28=0,0,IF(+'[4]BALANCE SUMMARY'!J23=0,0,+R28/(+'[4]BALANCE SUMMARY'!J23*#REF!)))","v":{"$error":"#REF!"}},37592.619999999995,868090.13999999978]
["384",{"$f":"VLOOKUP(A29,'FERC Code upd'!A:B,2,0)","v":"384"},{"$f":"VLOOKUP(A29,'FERC Code upd'!A:B,2,0)","v":"384"},"Regulstor Install House",-4.8499999999999996,0,0,0,0,0,0,-4.8499999999999996,null,-4.8499999999999996,null,0,null,-4.8499999999999996,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B29,'Plant Balance'!C:C,0))","v":0},null,null,null,null,0,-4.8499999999999996]
["385",{"$f":"VLOOKUP(A30,'FERC Code upd'!A:B,2,0)","v":"385"},{"$f":"VLOOKUP(A30,'FERC Code upd'!A:B,2,0)","v":"385"},"M & R Equipment - Industrial",-888046.37,-57543,0,0,0,0,0,-945589.37,null,-945589.37,null,0,null,739410.22000000009,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B30,'Plant Balance'!C:C,0))","v":1693687.2799999998},null,{"$f":"IF(+E30=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+E30=0,0,IF(+'[4]BALANCE SUMMARY'!J26=0,0,+R30/(+'[4]BALANCE SUMMARY'!J26*#REF!)))","v":{"$error":"#REF!"}},57543,748097.9099999998]
["385",{"$f":"VLOOKUP(A31,'FERC Code upd'!A:B,2,0)","v":"385"},{"$f":"VLOOKUP(A31,'FERC Code upd'!A:B,2,0)","v":"385"},"M & R Equipment - Industrial (CIAC)",0,0,0,0,0,0,0,0,null,0,null,0,null,0,null,null,{"$f":"IF(+E31=0,0,IF(+#REF!=0,0,1/+#REF!))","v":0},null,{"$f":"IF(+E31=0,0,IF(+'[4]BALANCE SUMMARY'!J28=0,0,+R31/(+'[4]BALANCE SUMMARY'!J28*#REF!)))","v":0},0,0]
["387",{"$f":"VLOOKUP(A32,'FERC Code upd'!A:B,2,0)","v":"387"},{"$f":"VLOOKUP(A32,'FERC Code upd'!A:B,2,0)","v":"387"},"Other Equipment",-462211.09,-39021,0,0,0,0,0,-501232.09,null,-501232.09,null,0,null,372985.44,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B32,'Plant Balance'!C:C,0))","v":993744.80999999994},null,{"$f":"IF(+E32=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+E32=0,0,IF(+'[4]BALANCE SUMMARY'!J30=0,0,+R32/(+'[4]BALANCE SUMMARY'!J30*#REF!)))","v":{"$error":"#REF!"}},39021,492512.71999999991]
["389",{"$f":"VLOOKUP(A33,'FERC Code upd'!A:B,2,0)","v":"389"},{"$f":"VLOOKUP(A33,'FERC Code upd'!A:B,2,0)","v":"389"},"Land and Land Rights",-1318.13,0,0,0,0,0,0,-1318.13,null,-1318.13,null,0,null,-1318.13,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B33,'Plant Balance'!C:C,0))","v":0},null,{"$f":"IF(+E33=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+E33=0,0,IF(+#REF!=0,0,+R33/(+'[4]BALANCE SUMMARY'!J43*#REF!)))","v":{"$error":"#REF!"}},0,-1318.13]
["389A",{"$f":"VLOOKUP(A34,'FERC Code upd'!A:B,2,0)","v":"389A"},{"$f":"VLOOKUP(A34,'FERC Code upd'!A:B,2,0)","v":"389A"},"Land and Land Rights FB",0,0,0,0,0,0,0,0,null,0,null,0,null,16463.04,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B34,'Plant Balance'!C:C,0))","v":16463.04},null,null,null,null,0,16463.04]
["390",{"$f":"VLOOKUP(A35,'FERC Code upd'!A:B,2,0)","v":"390"},{"$f":"VLOOKUP(A35,'FERC Code upd'!A:B,2,0)","v":"390"},"Structures & Improvements",186466.16,-1368,0,0,0,0,0,185098.16,null,185098.16,null,0,null,195028.48000000001,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B35,'Plant Balance'!C:C,0))","v":68679.06},null,{"$f":"IF(+E35=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+E35=0,0,IF(+'[4]BALANCE SUMMARY'!J44=0,0,+R35/(+'[4]BALANCE SUMMARY'!J44*#REF!)))","v":{"$error":"#REF!"}},1368,253777.22]
["390A",{"$f":"VLOOKUP(A36,'FERC Code upd'!A:B,2,0)","v":"390A"},{"$f":"VLOOKUP(A36,'FERC Code upd'!A:B,2,0)","v":"390A"},"Fernandina Office Building",-3113,-1044,0,0,0,0,0,-4157,null,-4157,null,0,null,47975.360000000001,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B36,'Plant Balance'!C:C,0))","v":52132.36},null,null,null,null,1044,47975.360000000001]
[391.1,{"$f":"IFERROR(VLOOKUP(A37,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A37,0),'FERC Code upd'!A:B,2,0))","v":"3910"},{"$f":"IFERROR(VLOOKUP(A37,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A37,0),'FERC Code upd'!A:B,2,0))","v":"3910"},"Plant Office Furniture & Equipment",-90191.09,-14441,0,0,0,-3443.06,null,-108075.15,null,-108075.15,null,0,null,841011.29999999993,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B37,'Plant Balance'!C:C,0))","v":287668.99},null,{"$f":"IF(+E37=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+E37=0,0,IF(+'[4]BALANCE SUMMARY'!#REF!=0,0,+R37/(+'[4]BALANCE SUMMARY'!#REF!*#REF!)))","v":{"$error":"#REF!"}},17884.059999999998,179593.84]
[3912,{"$f":"IFERROR(VLOOKUP(A38,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A38,0),'FERC Code upd'!A:B,2,0))","v":"3912"},{"$f":"IFERROR(VLOOKUP(A38,'FERC Code upd'!A:B,2,0),VLOOKUP(TEXT(A38,0),'FERC Code upd'!A:B,2,0))","v":"3912"},"Plant Computer Hardware",-152698.32999999999,-15972,0,null,null,6063.6100000000006,null,-162606.71999999997,null,-162606.72,null,0,null,null,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B38,'Plant Balance'!C:C,0))","v":307076.75},null,null,null,null,null,144470.03000000003]
["391A",{"$f":"VLOOKUP(A39,'FERC Code upd'!A:B,2,0)","v":"391A"},{"$f":"VLOOKUP(A39,'FERC Code upd'!A:B,2,0)","v":"391A"},"Office Furniture FB",-879,-300,0,0,0,1179,null,0,null,0,null,0,null,4862.8900000000003,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B39,'Plant Balance'!C:C,0))","v":0},null,{"$f":"IF(+E39=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+E39=0,0,IF(+'[4]BALANCE SUMMARY'!J45=0,0,+R39/(+'[4]BALANCE SUMMARY'!J45*#REF!)))","v":0},{"$f":"E39-N39","v":-879},0]
["391S",{"$f":"VLOOKUP(A40,'FERC Code upd'!A:B,2,0)","v":"391S"},{"$f":"VLOOKUP(A40,'FERC Code upd'!A:B,2,0)","v":"391S"},"Allocated System Software",0,-2890,0,0,0,null,null,-2890,null,-2890,null,0,null,null,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B40,'Plant Balance'!C:C,0))","v":133279.28},null,null,null,null,2890,130389.28]
[3913,{"$f":"VLOOKUP(A41,'FERC Code upd'!A:B,2,0)","v":"3913"},{"$f":"VLOOKUP(A41,'FERC Code upd'!A:B,2,0)","v":"3913"},"Plant Furniture & Fixtures",-100682.83,-15720,0,null,null,16576.61,null,-99826.22,null,-99826.22,null,0,null,null,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B41,'Plant Balance'!C:C,0))","v":424761.89},null,null,null,null,-856.61000000000058,324935.67000000004]
[3914,{"$f":"VLOOKUP(A42,'FERC Code upd'!A:B,2,0)","v":"3914"},{"$f":"VLOOKUP(A42,'FERC Code upd'!A:B,2,0)","v":"3914"},"Plant System Software (VAX)",-53529.24,-20064,0,null,null,-4905.6400000000003,null,-78498.87999999999,null,-78498.880000000005,null,0,null,null,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B42,'Plant Balance'!C:C,0))","v":385907.32},null,null,null,null,24969.640000000007,307408.44]
[394,{"$f":"VLOOKUP(A43,'FERC Code upd'!A:B,2,0)","v":"394"},{"$f":"VLOOKUP(A43,'FERC Code upd'!A:B,2,0)","v":"394"},"Plant Tools/Shop Equip",-209626.36,-19501,0,0,0,0,0,-229127.36,null,-229127.36,null,0,null,-49494.880000000005,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B43,'Plant Balance'!C:C,0))","v":303401.55},null,{"$f":"IF(+E43=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+E43=0,0,IF(+'[4]BALANCE SUMMARY'!J45=0,0,+R43/(+'[4]BALANCE SUMMARY'!J45*#REF!)))","v":0},19501,74274.19]
[396,{"$f":"VLOOKUP(A44,'FERC Code upd'!A:B,2,0)","v":"396"},{"$f":"VLOOKUP(A44,'FERC Code upd'!A:B,2,0)","v":"396"},"Plant Power Op Equipment",-592521.15,-5412,0,0,0,0,0,-597933.15,null,-597933.15,null,0,null,-129134.14000000001,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B44,'Plant Balance'!C:C,0))","v":492255.06},null,{"$f":"IF(+E44=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+E44=0,0,IF(+#REF!=0,0,+R44/(+'[4]BALANCE SUMMARY'!J46*#REF!)))","v":{"$error":"#REF!"}},5412,-105678.09000000003]
[{"$f":"'Plant Balance'!A48","v":"397"},{"$f":"VLOOKUP(A45,'FERC Code upd'!A:B,2,0)","v":"397"},{"$f":"VLOOKUP(A45,'FERC Code upd'!A:B,2,0)","v":"397"},"Communication Equipment",-750191.44,-76882,0,0,0,0,0,-827073.44,null,-827073.44,null,0,null,221974,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B45,'Plant Balance'!C:C,0))","v":1133719.5199999998},null,{"$f":"IF(+E45=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+E45=0,0,IF(+'[4]BALANCE SUMMARY'!J48=0,0,+R45/(+'[4]BALANCE SUMMARY'!J48*#REF!)))","v":{"$error":"#REF!"}},76882,306646.07999999984]
[{"$f":"'Plant Balance'!A49","v":397.1},3971,397,"DCU/AMR",0,-840,0,0,0,0,0,-840,null,-840,null,0,null,-840,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B46,'Plant Balance'!C:C,0))","v":20124.740000000002},null,{"$f":"IF(+E46=0,0,IF(+#REF!=0,0,1/+#REF!))","v":0},null,{"$f":"IF(+E46=0,0,IF(+'[4]BALANCE SUMMARY'!J49=0,0,+R46/(+'[4]BALANCE SUMMARY'!J49*#REF!)))","v":0},840,19284.740000000002]
[{"$f":"'Plant Balance'!A50","v":"398"},{"$f":"VLOOKUP(A47,'FERC Code upd'!A:B,2,0)","v":"398"},{"$f":"VLOOKUP(A47,'FERC Code upd'!A:B,2,0)","v":"398"},"Misc Equipment",-78872.58,-3120,0,0,0,0,0,-81992.58,null,-81992.58,null,0,null,-14280.690000000002,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B47,'Plant Balance'!C:C,0))","v":67711.89},null,{"$f":"IF(+E47=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+E47=0,0,IF(+#REF!=0,0,+R47/(+'[4]BALANCE SUMMARY'!J50*#REF!)))","v":{"$error":"#REF!"}},3120,-14280.690000000002]
[{"$f":"'Plant Balance'!A51","v":"398A"},{"$f":"VLOOKUP(A48,'FERC Code upd'!A:B,2,0)","v":"398A"},{"$f":"VLOOKUP(A48,'FERC Code upd'!A:B,2,0)","v":"398A"},"Misc Equipment",-1971,-876,0,0,0,0,0,-2847,null,-2847,null,0,null,16227.7,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(B48,'Plant Balance'!C:C,0))","v":19074.7},null,{"$f":"IF(+E48=0,0,IF(+#REF!=0,0,1/+#REF!))","v":{"$error":"#REF!"}},null,{"$f":"IF(+E48=0,0,IF(+#REF!=0,0,+R48/(+'[4]BALANCE SUMMARY'!J51*#REF!)))","v":{"$error":"#REF!"}},876,16227.7]
[null,null,null,"UTILITY PLANT IN SERVICE-EXC TRANS",-24069753.729999993,-2632672,348258.11,0,0,13761.020000000004,4,-26340402.599999998,null,-26340398.599999998,null,-4,null,64132756.469999976,{"$f":"SUM(S8:S48)","v":107435813.42000003},null,null,null,null,{"$f":"SUM(X8:X48)","v":2260736.4800000009},{"$f":"SUM(Y8:Y48)","v":81095410.820000008}]
[]
[392.1,{"$f":"VLOOKUP(A51,'FERC Code upd'!A:B,2,0)","v":"3921"},{"$f":"VLOOKUP(A51,'FERC Code upd'!A:B,2,0)","v":"3921"},"Transportation - Equipment",-37654.559999999998,-7909,0,0,0,0,0,-45562.559999999998,null,-45562.559999999998,null,0,null,893010.78,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(C51,'Plant Balance'!C:C,0))","v":73977.009999999995},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"E51-N51","v":7908},{"$f":"+S51+L51+T51","v":28414.449999999997}]
[392,{"$f":"VLOOKUP(A52,'FERC Code upd'!A:B,2,0)","v":"3920"},{"$f":"VLOOKUP(A52,'FERC Code upd'!A:B,2,0)","v":"3920"},"Transportation - Equipment",65108.87,0,0,-15733,0,0,0,49375.87,null,49375.87,null,0,null,null,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(C52,'Plant Balance'!C:C,0))","v":0},null,null,null,null,null,49375.87]
[392.2,{"$f":"VLOOKUP(A53,'FERC Code upd'!A:B,2,0)","v":"3922"},{"$f":"VLOOKUP(A53,'FERC Code upd'!A:B,2,0)","v":"3922"},"Transportation - Light Trucks",-512136.69,-82592,0,0,0,562,0,-594166.68999999994,null,-594166.68999999994,null,0,null,null,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(C53,'Plant Balance'!C:C,0))","v":1048586.8199999998},null,null,null,null,null,454420.12999999989]
[392.3,{"$f":"VLOOKUP(A54,'FERC Code upd'!A:B,2,0)","v":"3923"},{"$f":"VLOOKUP(A54,'FERC Code upd'!A:B,2,0)","v":"3923"},"Transportation - Heavy Trucks",-4410.1400000000003,-648,0,0,0,0,0,-5058.1400000000003,null,-5058.1400000000003,null,0,null,null,{"$f":"INDEX('Plant Balance'!Q:Q,MATCH(C54,'Plant Balance'!C:C,0))","v":7855.94},null,null,null,null,null,2797.7999999999993]
[null,null,null,"SUBTOTAL -  TRANS EQUIPMENT",-489092.52,-91149,0,-15733,0,562,0,-595411.5199999999,null,-595411.5199999999,null,0,null,893010.78,{"$f":"SUM(S51:S54)","v":1130419.7699999998},null,null,null,null,{"$f":"SUM(X50:X54)","v":7908},{"$f":"SUM(Y51:Y54)","v":535008.25}]
[]
[]
[null,null,null,"TOTAL ACCUMULATED DEPRECIATION",-24558846.249999993,-2723821,348258.11,-15733,0,14323.020000000004,4,-26935814.119999997,null,-26935810.119999997,null,-4,null,65025767.249999978,{"$f":"+S55+S49","v":108566233.19000003},null,null,null,null,{"$f":"+X49+X55","v":2268644.4800000009},{"$f":"+Y55+Y49","v":81630419.070000008}]
[]
["108S-375",null,null,"Structures & Improvements",-23924.92,0,0,0,0,0,0,-23924.92,null,-23924.92,null,0,null,-21856052.52,null,null,null,null,null,{"$f":"E60-N60","v":0}]
["108S-376G",null,null,"Mains (GRIP)",223985.08000000002,-77816,0,74570.789999999994,0,-363466.47,0,-142726.59999999998,null,-142726.6,null,0,null,-5079757.5999999978,{"$f":"+S58+N58","v":81630423.070000023},null,null,null,null,366711.68000000005]
["108S-3761",null,null,"Mains (Plastic)",-3218564.03,-94253,0,47168.18,0,365175.97,0,-2900472.88,null,-2900472.88,null,0,null,null,null,null,null,null,null,-318091.14999999991]
["108S-3762",null,null,"Mains (Steel)",-445602.53999999992,-92187,0,225604.22,0,0,0,-312185.31999999995,null,-312185.32,null,0,null,null,null,null,null,null,null,-133417.21999999991]
["108S-378",null,null,"M & R Equipment - General",-8266.41,-2721,0,11648,0,0,0,660.59000000000015,null,660.59,null,0,null,null,null,null,null,null,null,-8927]
["108S-379",null,null,"M & R Equipment - City ",-87890.23,-9348,0,0,0,0,0,-97238.23,null,-97238.23,null,0,null,null,null,null,null,null,null,9348]
["108S-3801",null,null,"Dist Plant - Services (Plastic)",-1161833.3900000001,-56575,0,23231.27,0,21424.620000000003,0,-1173752.5,null,-1173752.5,null,0,null,null,null,null,null,null,null,11919.10999999987]
["108S-3802",null,null,"Dist Plant - Services (Steel)",-305309.55,-65,0,39488.31,0,0,0,-265886.24,null,-265886.24,null,0,null,null,null,null,null,null,null,-39423.31]
["108S-380G",null,null,"Dist Plant - Services (GRIP)",7691.5300000000007,-9361,0,0,0,-21424.62,0,-23094.089999999997,null,-23094.09,null,0,null,null,null,null,null,null,null,30785.620000000003]
["108S-382",null,null,"Meter Installations",3185.2000000000012,-10249,0,0,0,0,0,-7063.7999999999993,null,-7063.8,null,0,null,null,null,null,null,null,null,10249.000000000002]
["108S-3821",null,null,"Meter Installations / MTU",-4212,-1404,0,0,0,0,0,-5616,null,-5616,null,0,null,null,null,null,null,null,null,1404]
["108S-385",null,null,"M & R Equipment - Industrial",37671.480000000003,0,0,0,0,0,0,37671.480000000003,null,37671.480000000003,null,0,null,null,null,null,null,null,null,0]
["108S-387",null,null,"Other Equipment",-3936.04,0,0,0,0,0,0,-3936.04,null,-3936.04,null,0,null,null,null,null,null,null,null,0]
[null,null,null,"Subtotal of Accrued Asset Removal Costs",-4987005.8199999984,-353979,0,421710.77,0,1709.5000000000036,0,-4917564.5499999989,null,-4917564.5499999989,null,0,null,null,null,null,null,null,null,{"$f":"SUM(X60:X72)","v":-69441.269999999902}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L73+L58","v":-31853378.669999994}]
[]
["Accum Depreciation w/o Accrued Asset",null,null,null,-24558846.249999993,-2723821,348258.11,-15733,0,14323.020000000004,4,-26935814.119999997,null,-31853374.669999994,null,-4,null,null,null,null,null,null,null,2199203.2100000009]
[]
[null,null,null,null,-29545852.069999993,-3077800,null,null,null,null,null,"G/L Balance",null,-31853374.670000002]
[null,null,null,null,29545852.07,null,null,null,null,31853683.189999994,null,"Difference",null,3.9999999944120646,null,4]
[]
[null,null,null,null,{"$f":"E78+E79","v":0}]
[]
[null,null,null,"See Kathy W-Summary of Comparisons Study to Report to GL for recalculating of A/D on 391 accounts which was entered 12/17"]
[null,null,null,"W:\\Accounting\\Fixed Assets\\Depreciation & Plant Rollforward\\CFG\\2017\\Rate Adjustment for 391 accounts 2014-2017"]

{"sheet":"CFG Repairs Adj","index":68,"n_rows":122,"n_cols":54,"rows_kept":122,"cut":false,"hidden":false,"merged":[]}
["\nLocation","CFG"]
[]
["Sum of net_tax","Vintage"]
["Est\nLife",2009,2010,2012,2013,2014,2015]
[" 15  00",-17497.440000000002,-37206.849999999991,null,null,null,null,{"$f":"SUM(B5:G5)","v":-54704.289999999994}]
[" 20  00",null,null,-79436.310000000027,-50413.14,-144585.60999999999,-256246.22999999998,{"$f":"SUM(B6:G6)","v":-530681.29}]
[" 33  00",null,null,null,-3160.5,-892.88000000000011,null,{"$f":"SUM(B7:G7)","v":-4053.38}]
[" 40  00",null,null,null,-5172.22,-321.75,null,{"$f":"SUM(B8:G8)","v":-5493.97},null,{"$f":"SUM(G15,G21,G27,G33,G39,G45,G51,G57,G63,G69)","v":-594932.93000000005}]
[null,null,null,null,null,null,null,{"$f":"SUM(H5:H8)","v":-594932.93000000005}]
[]
[null,null,"Company","FERC","Tax Life","Vintage",2017,"2018","2019","2020","2021","2022","2023","2024","2025","2026","2027","2028","2029","2030","2031","2032","2033","2034","2035","2036","2037","2038","2039","2040","2041","2042","2043","2044","2045","2046","2047","2048","2049","2050","2051","2052","2053","2054","2055","2056","2057","2058"]
[null,"Original 2017 NTV / 2018+ Depr","CFG",3761,15,2009,67642.439999999988,10254.379999999999,10254.33,10254.299999999999,10254.34,10254.23,10254.34,6117.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repairs Adj",null,null,null,null,-17497.440000000002,-2691.91,-2691.92,-2691.91,-2691.92,-2691.91,-2691.91,-1345.96]
[null,"Alloc %",null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Repairs Adj Allocated",null,null,null,null,{"$f":"+G13*G14","v":-17497.440000000002},{"$f":"+H13*H14","v":-2691.91},-2691.92,-2691.91,-2691.92,-2691.91,-2691.91,-1345.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Revised ",null,null,null,null,{"$f":"+G12+G15","v":50144.999999999985},{"$f":"+H12+H15","v":7562.4699999999993},{"$f":"+I12+I15","v":7562.41},{"$f":"+J12+J15","v":7562.3899999999994},7562.42,7562.32,7562.43,4771.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Original 2017 NTV / 2018+ Depr","CFG",3761,15,2010,341552.3,47066.68,47066.66,47066.64,47066.58,47066.62,47066.62,47066.58,12085.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repairs Adj",null,null,null,null,-37206.849999999991,-4960.91,-4960.91,-4960.92,-4960.91,-4960.92,-4960.91,-4960.91,-2480.46]
[null,"Alloc %",null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Repairs Adj Allocated",null,null,null,null,{"$f":"+G19*G20","v":-37206.849999999991},{"$f":"+H19*H20","v":-4960.91},-4960.91,-4960.92,-4960.91,-4960.92,-4960.91,-4960.91,-2480.46,0,0,0,0,0,0,0,0]
[null,"Revised ",null,null,null,null,{"$f":"+G18+G21","v":304345.45},{"$f":"+H18+H21","v":42105.770000000004},42105.75,42105.72,42105.67,42105.700000000004,42105.710000000006,42105.67,9605.4599999999991,0,0,0,0,0,0,0,0]
[]
[null,"Original 2017 NTV / 2018+ Depr","CFG","376G",20,2012,393428.15,29507.11,27294.080000000002,26145.81,26145.8,26145.8,26145.79,26145.79,26145.79,26145.77,26145.79,26145.78,26145.77,26145.759999999998,26145.759999999998,22877.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repairs Adj",null,null,null,null,-79436.310000000027,-5957.73,-5510.89,-5437.41,-5437.41,-5437.41,-5437.42,-5437.41,-5437.41,-5437.42,-5437.42,-5437.42,-5437.42,-5437.41,-5437.42,-2718.71,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Alloc %",null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Repairs Adj Allocated",null,null,null,null,{"$f":"+G25*G26","v":-79436.310000000027},{"$f":"+H25*H26","v":-5957.73},-5510.89,-5437.41,-5437.41,-5437.41,-5437.42,-5437.41,-5437.41,-5437.42,-5437.42,-5437.42,-5437.42,-5437.41,-5437.42,-2718.71,0]
[null,"Revised ",null,null,null,null,{"$f":"+G24+G27","v":313991.83999999997},{"$f":"+H24+H27","v":23549.38},21783.190000000002,20708.400000000001,20708.39,20708.39,20708.370000000003,20708.38,20708.38,20708.349999999999,20708.370000000003,20708.36,20708.349999999999,20708.349999999999,20708.339999999997,20158.84,0]
[]
[null,"Original 2017 NTV / 2018+ Depr","CFG","376G",20,2013,1284272.3399999999,96320.53,89096.47,82446.42,80539.02,80539.02,80538.990000000005,80539.009999999995,80539.03,80538.94,80539.06,80538.929999999993,80538.97,80538.91,80538.86,80538.94,49941.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repairs Adj",null,null,null,null,-50413.14,-3780.99,-3497.41,-3235.11,-3191.97,-3191.97,-3191.97,-3191.97,-3191.97,-3191.97,-3191.97,-3191.97,-3191.97,-3191.97,-3191.97,-3191.97,-1595.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Alloc %",null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Repairs Adj Allocated",null,null,null,null,{"$f":"+G31*G32","v":-50413.14},{"$f":"+H31*H32","v":-3780.99},-3497.41,-3235.11,-3191.97,-3191.97,-3191.97,-3191.97,-3191.97,-3191.97,-3191.97,-3191.97,-3191.97,-3191.97,-3191.97,-3191.97,-1595.99]
[null,"Revised ",null,null,null,null,{"$f":"+G30+G33","v":1233859.2},{"$f":"+H30+H33","v":92539.54},85599.06,79211.31,77347.05,77347.05,77347.02,77347.039999999994,77347.06,77346.97,77347.09,77346.959999999992,77347,77346.94,77346.89,77346.97,48345.25]
[]
[null,"Original 2017 NTV / 2018+ Depr","CFG","376G",20,2014,1336354.56,100226.61,92709.68,85756.35,79382.58,77311.320000000007,77311.289999999994,77311.3,77311.240000000005,77311.25,77311.240000000005,77311.22,77311.179999999993,77311.179999999993,77311.22,77311.13,77311.179999999993,50544.59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repairs Adj",null,null,null,null,-144585.60999999999,-10843.92,-10030.630000000001,-9278.3399999999983,-8582.4599999999991,-8468.02,-8468.02,-8468.0300000000007,-8468.02,-8468.0300000000007,-8468.02,-8468.02,-8468.02,-8468.02,-8468.02,-8468.01,-8468.02,-4234.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Alloc %",null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Repairs Adj Allocated",null,null,null,null,{"$f":"+G37*G38","v":-144585.60999999999},{"$f":"+H37*H38","v":-10843.92},-10030.630000000001,-9278.3399999999983,-8582.4599999999991,-8468.02,-8468.02,-8468.0300000000007,-8468.02,-8468.0300000000007,-8468.02,-8468.02,-8468.02,-8468.02,-8468.02,-8468.01,-8468.02,-4234.01]
[null,"Revised ",null,null,null,null,{"$f":"+G36+G39","v":1191768.9500000002},{"$f":"+H36+H39","v":89382.69},82679.049999999988,76478.010000000009,70800.12,68843.3,68843.26999999999,68843.27,68843.22,68843.22,68843.22,68843.199999999997,68843.159999999989,68843.159999999989,68843.199999999997,68843.12000000001,68843.159999999989,46310.579999999994]
[]
[null,"Original 2017 NTV / 2018+ Depr","CFG","376G",20,2015,2719380.76,203953.56,188657.04,174507.77,161419.68,150016.70000000001,145980.64000000001,145980.64000000001,145980.64000000001,145980.63,145980.65,145980.63,145980.66,145980.63,145980.64000000001,145980.65,145980.63,145980.64000000001,89058.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repairs Adj",null,null,null,null,-256246.22999999998,-19218.48,-17777.080000000002,-16443.8,-15210.52,-14069.74,-13882.14,-13882.14,-13882.13,-13882.13,-13882.13,-13882.12,-13882.13,-13882.12,-13882.13,-13882.12,-13882.11,-13882.14,-6941.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Alloc %",null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Repairs Adj Allocated",null,null,null,null,{"$f":"+G43*G44","v":-256246.22999999998},{"$f":"+H43*H44","v":-19218.48},-17777.080000000002,-16443.8,-15210.52,-14069.74,-13882.14,-13882.14,-13882.13,-13882.13,-13882.13,-13882.12,-13882.13,-13882.12,-13882.13,-13882.12,-13882.11,-13882.14,-6941.07]
[null,"Revised ",null,null,null,null,{"$f":"+G42+G45","v":2463134.5299999998},{"$f":"+H42+H45","v":184735.08},170879.96000000002,158063.97,146209.16,135946.96000000002,132098.5,132098.5,132098.51,132098.5,132098.51999999999,132098.51,132098.53,132098.51,132098.51,132098.53,132098.52000000002,132098.5,82117.260000000009]
[]
[null,"Original 2017 NTV / 2018+ Depr","CFG",375,33,2013,57816,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,1976.05,510.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repairs Adj",null,null,null,null,-3160.5,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-55.3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Alloc %",null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Repairs Adj Allocated",null,null,null,null,{"$f":"+G49*G50","v":-3160.5},{"$f":"+H49*H50","v":-110.9},-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-110.9,-55.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Revised ",null,null,null,{"$f":"SUM(H52:BB52)","v":54655.080000000024},{"$f":"+G48+G51","v":54655.5},{"$f":"+H48+H51","v":1865.1499999999999},1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1865.1499999999999,1920.75,510.13,{"$f":"+AL48+AL51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BA48+BA51","v":0},0]
[null,"Alloc %"]
[null,"Original 2017 NTV / 2018+ Depr","CFG",375,33,2014,7882.37,278.62,276.68,274.88,274.81,274.81,274.81,274.81,274.81,274.81,274.81,274.81,274.81,274.8,274.81,274.8,261.02,252.75,252.75,252.75,252.75,252.75,252.75,252.75,252.75,252.75,252.75,252.75,252.75,179.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repairs Adj",null,null,null,null,-892.88,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-15.05,0,0,0,0,0,0,0,0,0,0,0]
[null,"Alloc %",null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Repairs Adj Allocated",null,null,null,null,{"$f":"+G55*G56","v":-892.88},{"$f":"+H55*H56","v":-30.27},-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-30.27,-15.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Revised ",null,null,null,{"$f":"SUM(H58:BB58)","v":6708.769999999995},{"$f":"+G54+G57","v":6989.49},{"$f":"+H54+H57","v":248.35},246.41,244.60999999999999,244.54,244.54,244.54,244.54,244.54,244.54,244.54,244.54,244.54,244.53,244.54,244.53,230.74999999999997,222.48,222.48,222.48,222.48,222.48,222.48,222.48,222.48,222.48,222.48,222.48,222.48,149.47999999999999,-15.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Original 2017 NTV / 2018+ Depr","CFG","390A",40,2013,44242.200000000004,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,1228.95,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repairs Adj",null,null,null,null,-5172.22,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-72.72,0,0,0,0,0]
[null,"Alloc %",null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Repairs Adj Allocated",null,null,null,null,{"$f":"+G61*G62","v":-5172.22},{"$f":"+H61*H62","v":-145.69999999999999},-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-145.69999999999999,-72.72,0,0,0,0,0,0,0,0,0,0,0]
[null,"Revised ",null,null,null,null,{"$f":"+G60+G63","v":39069.980000000003},{"$f":"+H60+H63","v":1083.25},1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1083.25,1156.23,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Original 2017 NTV / 2018+ Depr","CFG","390A",40,2014,2698.2,74.37,74.37,74.37,74.37,74.37,74.37,74.37,74.37,74.37,74.37,74.37,74.37,74.37,74.37,74.37,74.37,74.37,74.37,74.37,74.37,74.37,74.37,74.37,74.37,74.37,74.37,74.37,74.37,74.37,74.37,74.37,74.37,74.37,74.37,74.37,74.37,20.88,0,0,0,0,0,0,0,0,0,0]
[null,"Repairs Adj",null,null,null,null,-321.75,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-4.2300000000000004,0,0,0,0]
[null,"Alloc %",null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Repairs Adj Allocated",null,null,null,null,{"$f":"+G67*G68","v":-321.75},{"$f":"+H67*H68","v":-8.82},-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-8.82,-4.2300000000000004,0,0,0,0,0,0,0,0,0,0]
[null,"Revised ",null,null,null,null,{"$f":"+G66+G69","v":2376.4499999999998},{"$f":"+H66+H69","v":65.550000000000011},65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,65.550000000000011,16.649999999999999,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Sum of Acquired\nValue","Vintage"]
["Est\nLife",2009,2010,2012,2013,2014,2015,"Grand Total"]
[" 15  00",-91175.63,-168027.09,null,null,null,null,{"$f":"SUM(B76:G76)","v":-259202.72}]
[" 20  00",null,null,-243137.92000000001,-143088.97,-379602.56,-622305,{"$f":"SUM(B77:G77)","v":-1388134.45}]
[" 33  00",null,null,null,-3659.55,-998.82,null,{"$f":"SUM(B78:G78)","v":-4658.37}]
[" 40  00",null,null,null,-5827.87,-352.62,null,{"$f":"SUM(B79:G79)","v":-6180.49}]
["Grand Total",{"$f":"SUM(B75:B79)","v":-89166.63},-166017.09,-241125.92,-150563.38999999998,-378940,-620290,-1658176.03]
[]
[]
[null,null,"Company","FERC","Tax Life","Vintage"]
[null,"Repairs book basis 'add back'","CFG",3761,15,2009,-91175.63]
[null,"Alloc %",null,null,null,null,1]
[null,"Book basis adjustment",null,null,null,null,{"$f":"+G84*G85","v":-91175.63}]
[]
[null,"Repairs book basis 'add back'","CFG",3761,15,2010,-168027.09]
[null,"Alloc %",null,null,null,null,1]
[null,"Book basis adjustment",null,null,null,null,{"$f":"+G88*G89","v":-168027.09}]
[]
[null,"Repairs book basis 'add back'","CFG","376G",20,2012,-243137.92000000001]
[null,"Repairs Adj",null,null,null,null,1]
[null,"Alloc %",null,null,null,null,{"$f":"+G92*G93","v":-243137.92000000001}]
[]
[null,"Repairs book basis 'add back'","CFG","376G",20,2013,-143088.97]
[null,"Alloc %",null,null,null,null,1]
[null,"Book basis adjustment",null,null,null,null,{"$f":"+G96*G97","v":-143088.97}]
[]
[null,"Repairs book basis 'add back'","CFG","376G",20,2014,-379602.56]
[null,"Repairs Adj",null,null,null,null,1]
[null,"Alloc %",null,null,null,null,{"$f":"+G100*G101","v":-379602.56}]
[]
[null,"Repairs book basis 'add back'","CFG","376G",20,2015,-622305]
[null,"Alloc %",null,null,null,null,1]
[null,"Book basis adjustment",null,null,null,null,{"$f":"+G104*G105","v":-622305}]
[]
[null,"Repairs book basis 'add back'","CFG",375,33,2013,-3659.55]
[null,"Alloc %",null,null,null,null,1]
[null,"Book basis adjustment",null,null,null,null,{"$f":"+G108*G109","v":-3659.55}]
[]
[null,"Repairs book basis 'add back'","CFG",375,33,2014,-998.82]
[null,"Alloc %",null,null,null,null,1]
[null,"Book basis adjustment",null,null,null,null,{"$f":"+G112*G113","v":-998.82}]
[]
[null,"Repairs book basis 'add back'","CFG","390A",40,2013,-5827.87]
[null,"Alloc %",null,null,null,null,1]
[null,"Book basis adjustment",null,null,null,null,{"$f":"+G116*G117","v":-5827.87}]
[]
[null,"Repairs book basis 'add back'","CFG","390A",40,2014,-352.62]
[null,"Alloc %",null,null,null,null,1]
[null,"Book basis adjustment",null,null,null,null,{"$f":"+G120*G121","v":-352.62}]